<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>£23,196</td><td>£23,544</td><td>£23,897</td><td>£24,495</td><td>£25,107</td><td>£120,238</td></tr><tr><td>Total Expenses</td><td>£27,646</td><td>£27,731</td><td>£27,808</td><td>£27,909</td><td>£28,013</td><td>£139,108</td></tr><tr><td>Profit Before Tax</td><td>£-4,450</td><td>£-4,187</td><td>£-3,910</td><td>£-3,415</td><td>£-2,906</td><td>£-18,869</td></tr><tr><td>Profit After Tax      </td><td>£-4,450</td><td>£-4,187</td><td>£-3,910</td><td>£-3,415</td><td>£-2,906</td><td>£-18,869</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,500</td><td>£25,883</td><td>£34,443</td><td>£23,995</td><td>£98,828</td></tr><tr><td>Net Return</td><td>£-4,443</td><td>£10,313</td><td>£21,972</td><td>£31,028</td><td>£21,089</td><td>£79,959</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>