<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>£19,800</td><td>£20,097</td><td>£20,599</td><td>£21,114</td><td>£21,748</td><td>£103,359</td></tr><tr><td>Total Expenses</td><td>£26,285</td><td>£26,326</td><td>£26,387</td><td>£26,450</td><td>£26,524</td><td>£131,972</td></tr><tr><td>Profit Before Tax</td><td>£-6,485</td><td>£-6,229</td><td>£-5,788</td><td>£-5,335</td><td>£-4,776</td><td>£-28,613</td></tr><tr><td>Profit After Tax      </td><td>£-6,485</td><td>£-6,229</td><td>£-5,788</td><td>£-5,335</td><td>£-4,776</td><td>£-28,613</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,060</td><td>£18,362</td><td>£25,217</td><td>£29,504</td><td>£85,142</td></tr><tr><td>Net Return</td><td>£-485</td><td>£-169</td><td>£12,574</td><td>£19,882</td><td>£24,728</td><td>£56,529</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>6%</td><td>10%</td><td>12%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>