<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>£18,000</td><td>£18,270</td><td>£18,544</td><td>£19,008</td><td>£19,483</td><td>£93,305</td></tr><tr><td>Total Expenses</td><td>£19,888</td><td>£19,965</td><td>£20,033</td><td>£20,121</td><td>£20,211</td><td>£100,217</td></tr><tr><td>Profit Before Tax</td><td>£-1,888</td><td>£-1,695</td><td>£-1,489</td><td>£-1,113</td><td>£-728</td><td>£-6,913</td></tr><tr><td>Profit After Tax      </td><td>£-1,888</td><td>£-1,695</td><td>£-1,489</td><td>£-1,113</td><td>£-728</td><td>£-6,913</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,753</td><td>£16,548</td><td>£68,157</td></tr><tr><td>Net Return</td><td>£-1,883</td><td>£8,306</td><td>£16,361</td><td>£22,640</td><td>£15,820</td><td>£61,244</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>37%</td></tr></tbody></table></div></div></template></turbo-stream>