<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>£49,176</td><td>£49,914</td><td>£50,662</td><td>£51,929</td><td>£53,227</td><td>£254,908</td></tr><tr><td>Total Expenses</td><td>£53,358</td><td>£53,445</td><td>£53,530</td><td>£53,667</td><td>£53,807</td><td>£267,807</td></tr><tr><td>Profit Before Tax</td><td>£-4,182</td><td>£-3,531</td><td>£-2,867</td><td>£-1,738</td><td>£-580</td><td>£-12,899</td></tr><tr><td>Profit After Tax      </td><td>£-4,182</td><td>£-3,531</td><td>£-2,867</td><td>£-1,738</td><td>£-580</td><td>£-12,899</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£29,800</td><td>£53,194</td><td>£70,785</td><td>£49,314</td><td>£203,108</td></tr><tr><td>Net Return</td><td>£-4,167</td><td>£26,269</td><td>£50,326</td><td>£69,047</td><td>£48,734</td><td>£190,209</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>9%</td><td>13%</td><td>9%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>