<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>£34,236</td><td>£34,750</td><td>£35,618</td><td>£36,509</td><td>£37,604</td><td>£178,717</td></tr><tr><td>Total Expenses</td><td>£37,759</td><td>£37,856</td><td>£37,986</td><td>£38,119</td><td>£38,271</td><td>£189,991</td></tr><tr><td>Profit Before Tax</td><td>£-3,523</td><td>£-3,107</td><td>£-2,368</td><td>£-1,610</td><td>£-667</td><td>£-11,274</td></tr><tr><td>Profit After Tax      </td><td>£-3,523</td><td>£-3,107</td><td>£-2,368</td><td>£-1,610</td><td>£-667</td><td>£-11,274</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,300</td><td>£29,096</td><td>£38,719</td><td>£84,131</td></tr><tr><td>Net Return</td><td>£-3,515</td><td>£-3,098</td><td>£13,933</td><td>£27,486</td><td>£38,052</td><td>£72,857</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>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>27%</td></tr></tbody></table></div></div></template></turbo-stream>