<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>£24,660</td><td>£25,030</td><td>£25,405</td><td>£26,040</td><td>£26,691</td><td>£127,827</td></tr><tr><td>Total Expenses</td><td>£26,506</td><td>£26,593</td><td>£26,671</td><td>£26,777</td><td>£26,884</td><td>£133,431</td></tr><tr><td>Profit Before Tax</td><td>£-1,846</td><td>£-1,563</td><td>£-1,266</td><td>£-736</td><td>£-193</td><td>£-5,603</td></tr><tr><td>Profit After Tax      </td><td>£-1,846</td><td>£-1,563</td><td>£-1,266</td><td>£-736</td><td>£-193</td><td>£-5,603</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,700</td><td>£24,455</td><td>£32,542</td><td>£22,671</td><td>£93,374</td></tr><tr><td>Net Return</td><td>£-1,839</td><td>£12,137</td><td>£23,189</td><td>£31,806</td><td>£22,478</td><td>£87,771</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</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>38%</td></tr></tbody></table></div></div></template></turbo-stream>