<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>£23,400</td><td>£23,751</td><td>£24,107</td><td>£24,710</td><td>£25,328</td><td>£121,296</td></tr><tr><td>Total Expenses</td><td>£25,254</td><td>£25,339</td><td>£25,415</td><td>£25,518</td><td>£25,622</td><td>£127,148</td></tr><tr><td>Profit Before Tax</td><td>£-1,854</td><td>£-1,588</td><td>£-1,308</td><td>£-808</td><td>£-294</td><td>£-5,852</td></tr><tr><td>Profit After Tax      </td><td>£-1,854</td><td>£-1,588</td><td>£-1,308</td><td>£-808</td><td>£-294</td><td>£-5,852</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£21,513</td><td>£88,604</td></tr><tr><td>Net Return</td><td>£-1,847</td><td>£11,412</td><td>£21,897</td><td>£30,072</td><td>£21,218</td><td>£82,752</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>-3%</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>