<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>£25,200</td><td>£25,578</td><td>£26,217</td><td>£26,873</td><td>£27,679</td><td>£131,547</td></tr><tr><td>Total Expenses</td><td>£30,793</td><td>£30,842</td><td>£30,916</td><td>£30,993</td><td>£31,084</td><td>£154,628</td></tr><tr><td>Profit Before Tax</td><td>£-5,593</td><td>£-5,264</td><td>£-4,699</td><td>£-4,120</td><td>£-3,405</td><td>£-23,081</td></tr><tr><td>Profit After Tax      </td><td>£-5,593</td><td>£-5,264</td><td>£-4,699</td><td>£-4,120</td><td>£-3,405</td><td>£-23,081</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£7,070</td><td>£21,422</td><td>£29,420</td><td>£34,421</td><td>£99,333</td></tr><tr><td>Net Return</td><td>£1,408</td><td>£1,806</td><td>£16,723</td><td>£25,300</td><td>£31,016</td><td>£76,252</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>11%</td><td>13%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>