<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>£31,320</td><td>£31,790</td><td>£32,267</td><td>£33,073</td><td>£33,900</td><td>£162,350</td></tr><tr><td>Total Expenses</td><td>£33,929</td><td>£34,026</td><td>£34,114</td><td>£34,237</td><td>£34,362</td><td>£170,667</td></tr><tr><td>Profit Before Tax</td><td>£-2,609</td><td>£-2,236</td><td>£-1,848</td><td>£-1,163</td><td>£-462</td><td>£-8,318</td></tr><tr><td>Profit After Tax      </td><td>£-2,609</td><td>£-2,236</td><td>£-1,848</td><td>£-1,163</td><td>£-462</td><td>£-8,318</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,900</td><td>£31,952</td><td>£42,519</td><td>£29,621</td><td>£122,001</td></tr><tr><td>Net Return</td><td>£-2,600</td><td>£15,664</td><td>£30,104</td><td>£41,355</td><td>£29,159</td><td>£113,684</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>-3%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>10%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>