<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>£17,280</td><td>£17,539</td><td>£17,802</td><td>£18,247</td><td>£18,704</td><td>£89,572</td></tr><tr><td>Total Expenses</td><td>£19,170</td><td>£19,246</td><td>£19,314</td><td>£19,400</td><td>£19,488</td><td>£96,619</td></tr><tr><td>Profit Before Tax</td><td>£-1,890</td><td>£-1,707</td><td>£-1,511</td><td>£-1,153</td><td>£-785</td><td>£-7,046</td></tr><tr><td>Profit After Tax      </td><td>£-1,890</td><td>£-1,707</td><td>£-1,511</td><td>£-1,153</td><td>£-785</td><td>£-7,046</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,599</td><td>£17,134</td><td>£22,801</td><td>£15,885</td><td>£65,424</td></tr><tr><td>Net Return</td><td>£-1,886</td><td>£7,892</td><td>£15,623</td><td>£21,648</td><td>£15,100</td><td>£58,378</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>