<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>£21,000</td><td>£21,315</td><td>£21,635</td><td>£22,176</td><td>£22,730</td><td>£108,855</td></tr><tr><td>Total Expenses</td><td>£23,405</td><td>£23,487</td><td>£23,559</td><td>£23,655</td><td>£23,753</td><td>£117,860</td></tr><tr><td>Profit Before Tax</td><td>£-2,405</td><td>£-2,172</td><td>£-1,925</td><td>£-1,480</td><td>£-1,023</td><td>£-9,005</td></tr><tr><td>Profit After Tax      </td><td>£-2,405</td><td>£-2,172</td><td>£-1,925</td><td>£-1,480</td><td>£-1,023</td><td>£-9,005</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£19,858</td><td>£81,788</td></tr><tr><td>Net Return</td><td>£-2,399</td><td>£9,829</td><td>£19,495</td><td>£27,024</td><td>£18,834</td><td>£72,784</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>37%</td></tr></tbody></table></div></div></template></turbo-stream>