<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>£19,248</td><td>£19,537</td><td>£19,830</td><td>£20,326</td><td>£20,834</td><td>£99,774</td></tr><tr><td>Total Expenses</td><td>£21,621</td><td>£21,700</td><td>£21,770</td><td>£21,862</td><td>£21,955</td><td>£108,908</td></tr><tr><td>Profit Before Tax</td><td>£-2,373</td><td>£-2,163</td><td>£-1,940</td><td>£-1,536</td><td>£-1,121</td><td>£-9,134</td></tr><tr><td>Profit After Tax      </td><td>£-2,373</td><td>£-2,163</td><td>£-1,940</td><td>£-1,536</td><td>£-1,121</td><td>£-9,134</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£18,203</td><td>£74,973</td></tr><tr><td>Net Return</td><td>£-2,368</td><td>£8,837</td><td>£17,695</td><td>£24,593</td><td>£17,082</td><td>£65,838</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>9%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>