<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£26,400</td><td>£26,796</td><td>£27,198</td><td>£27,878</td><td>£28,575</td><td>£136,847</td></tr><tr><td>Total Expenses</td><td>£32,954</td><td>£33,044</td><td>£33,125</td><td>£33,235</td><td>£33,347</td><td>£165,704</td></tr><tr><td>Profit Before Tax</td><td>£-6,554</td><td>£-6,248</td><td>£-5,927</td><td>£-5,357</td><td>£-4,772</td><td>£-28,857</td></tr><tr><td>Profit After Tax      </td><td>£-6,554</td><td>£-6,248</td><td>£-5,927</td><td>£-5,357</td><td>£-4,772</td><td>£-28,857</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,600</td><td>£31,416</td><td>£41,806</td><td>£29,125</td><td>£119,956</td></tr><tr><td>Net Return</td><td>£-6,545</td><td>£11,353</td><td>£25,489</td><td>£36,449</td><td>£24,353</td><td>£91,099</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>12%</td><td>8%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>