<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>£35,004</td><td>£35,529</td><td>£36,062</td><td>£36,964</td><td>£37,888</td><td>£181,446</td></tr><tr><td>Total Expenses</td><td>£37,675</td><td>£37,778</td><td>£37,872</td><td>£38,004</td><td>£38,139</td><td>£189,469</td></tr><tr><td>Profit Before Tax</td><td>£-2,671</td><td>£-2,249</td><td>£-1,810</td><td>£-1,041</td><td>£-252</td><td>£-8,023</td></tr><tr><td>Profit After Tax      </td><td>£-2,671</td><td>£-2,249</td><td>£-1,810</td><td>£-1,041</td><td>£-252</td><td>£-8,023</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£20,000</td><td>£35,700</td><td>£47,507</td><td>£33,097</td><td>£136,314</td></tr><tr><td>Net Return</td><td>£-2,661</td><td>£17,751</td><td>£33,890</td><td>£46,466</td><td>£32,845</td><td>£128,291</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>10%</td><td>14%</td><td>10%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>