<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>£22,680</td><td>£23,020</td><td>£23,366</td><td>£23,950</td><td>£24,548</td><td>£117,564</td></tr><tr><td>Total Expenses</td><td>£31,295</td><td>£31,379</td><td>£31,455</td><td>£31,555</td><td>£31,657</td><td>£157,341</td></tr><tr><td>Profit Before Tax</td><td>£-8,615</td><td>£-8,359</td><td>£-8,089</td><td>£-7,605</td><td>£-7,109</td><td>£-39,777</td></tr><tr><td>Profit After Tax      </td><td>£-8,615</td><td>£-8,359</td><td>£-8,089</td><td>£-7,605</td><td>£-7,109</td><td>£-39,777</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,800</td><td>£29,988</td><td>£39,906</td><td>£27,801</td><td>£114,504</td></tr><tr><td>Net Return</td><td>£-8,607</td><td>£8,441</td><td>£21,899</td><td>£32,301</td><td>£20,692</td><td>£74,727</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>11%</td><td>7%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>