<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>£16,560</td><td>£16,808</td><td>£17,061</td><td>£17,487</td><td>£17,924</td><td>£85,840</td></tr><tr><td>Total Expenses</td><td>£18,457</td><td>£18,531</td><td>£18,598</td><td>£18,682</td><td>£18,768</td><td>£93,036</td></tr><tr><td>Profit Before Tax</td><td>£-1,897</td><td>£-1,723</td><td>£-1,537</td><td>£-1,195</td><td>£-844</td><td>£-7,196</td></tr><tr><td>Profit After Tax      </td><td>£-1,897</td><td>£-1,723</td><td>£-1,537</td><td>£-1,195</td><td>£-844</td><td>£-7,196</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,200</td><td>£16,422</td><td>£21,853</td><td>£15,224</td><td>£62,704</td></tr><tr><td>Net Return</td><td>£-1,892</td><td>£7,477</td><td>£14,885</td><td>£20,658</td><td>£14,380</td><td>£55,509</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>