<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>£19,800</td><td>£20,097</td><td>£20,398</td><td>£20,908</td><td>£21,431</td><td>£102,635</td></tr><tr><td>Total Expenses</td><td>£21,676</td><td>£21,756</td><td>£21,827</td><td>£21,920</td><td>£22,015</td><td>£109,194</td></tr><tr><td>Profit Before Tax</td><td>£-1,876</td><td>£-1,659</td><td>£-1,429</td><td>£-1,012</td><td>£-584</td><td>£-6,559</td></tr><tr><td>Profit After Tax      </td><td>£-1,876</td><td>£-1,659</td><td>£-1,429</td><td>£-1,012</td><td>£-584</td><td>£-6,559</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£18,203</td><td>£74,973</td></tr><tr><td>Net Return</td><td>£-1,871</td><td>£9,341</td><td>£18,207</td><td>£25,117</td><td>£17,619</td><td>£68,414</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>10%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>