<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>£33,252</td><td>£33,751</td><td>£34,257</td><td>£35,113</td><td>£35,991</td><td>£172,365</td></tr><tr><td>Total Expenses</td><td>£35,891</td><td>£35,991</td><td>£36,083</td><td>£36,210</td><td>£36,341</td><td>£180,517</td></tr><tr><td>Profit Before Tax</td><td>£-2,639</td><td>£-2,241</td><td>£-1,826</td><td>£-1,097</td><td>£-350</td><td>£-8,152</td></tr><tr><td>Profit After Tax      </td><td>£-2,639</td><td>£-2,241</td><td>£-1,826</td><td>£-1,097</td><td>£-350</td><td>£-8,152</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£19,000</td><td>£33,915</td><td>£45,132</td><td>£31,442</td><td>£129,498</td></tr><tr><td>Net Return</td><td>£-2,630</td><td>£16,760</td><td>£32,089</td><td>£44,035</td><td>£31,092</td><td>£121,346</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>