<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>£30,660</td><td>£31,120</td><td>£31,898</td><td>£32,695</td><td>£33,676</td><td>£160,049</td></tr><tr><td>Total Expenses</td><td>£34,029</td><td>£34,121</td><td>£34,241</td><td>£34,365</td><td>£34,506</td><td>£171,262</td></tr><tr><td>Profit Before Tax</td><td>£-3,369</td><td>£-3,001</td><td>£-2,344</td><td>£-1,670</td><td>£-830</td><td>£-11,213</td></tr><tr><td>Profit After Tax      </td><td>£-3,369</td><td>£-3,001</td><td>£-2,344</td><td>£-1,670</td><td>£-830</td><td>£-11,213</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,600</td><td>£26,062</td><td>£34,680</td><td>£75,357</td></tr><tr><td>Net Return</td><td>£-3,361</td><td>£-2,994</td><td>£12,257</td><td>£24,392</td><td>£33,851</td><td>£64,144</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>-5%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>