<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>£16,200</td><td>£16,443</td><td>£16,690</td><td>£17,107</td><td>£17,535</td><td>£83,974</td></tr><tr><td>Total Expenses</td><td>£18,099</td><td>£18,173</td><td>£18,239</td><td>£18,322</td><td>£18,408</td><td>£91,240</td></tr><tr><td>Profit Before Tax</td><td>£-1,899</td><td>£-1,730</td><td>£-1,549</td><td>£-1,215</td><td>£-873</td><td>£-7,266</td></tr><tr><td>Profit After Tax      </td><td>£-1,899</td><td>£-1,730</td><td>£-1,549</td><td>£-1,215</td><td>£-873</td><td>£-7,266</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£14,893</td><td>£61,341</td></tr><tr><td>Net Return</td><td>£-1,894</td><td>£7,270</td><td>£14,516</td><td>£20,163</td><td>£14,020</td><td>£54,075</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>10%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>