<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>£28,644</td><td>£29,074</td><td>£29,510</td><td>£30,248</td><td>£31,004</td><td>£148,479</td></tr><tr><td>Total Expenses</td><td>£30,460</td><td>£30,553</td><td>£30,637</td><td>£30,753</td><td>£30,871</td><td>£153,273</td></tr><tr><td>Profit Before Tax</td><td>£-1,816</td><td>£-1,479</td><td>£-1,127</td><td>£-505</td><td>£133</td><td>£-4,795</td></tr><tr><td>Profit After Tax      </td><td>£-1,816</td><td>£-1,479</td><td>£-1,127</td><td>£-505</td><td>£133</td><td>£-4,795</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,910</td><td>£28,400</td><td>£37,792</td><td>£26,328</td><td>£108,438</td></tr><tr><td>Net Return</td><td>£-1,808</td><td>£14,431</td><td>£27,272</td><td>£37,287</td><td>£26,461</td><td>£103,643</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>10%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>