<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>£32,556</td><td>£33,044</td><td>£33,870</td><td>£34,717</td><td>£35,759</td><td>£169,947</td></tr><tr><td>Total Expenses</td><td>£36,004</td><td>£36,099</td><td>£36,224</td><td>£36,353</td><td>£36,499</td><td>£181,179</td></tr><tr><td>Profit Before Tax</td><td>£-3,448</td><td>£-3,054</td><td>£-2,354</td><td>£-1,635</td><td>£-741</td><td>£-11,232</td></tr><tr><td>Profit After Tax      </td><td>£-3,448</td><td>£-3,054</td><td>£-2,354</td><td>£-1,635</td><td>£-741</td><td>£-11,232</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,500</td><td>£27,668</td><td>£36,818</td><td>£80,002</td></tr><tr><td>Net Return</td><td>£-3,440</td><td>£-3,046</td><td>£13,147</td><td>£26,033</td><td>£36,078</td><td>£68,770</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>26%</td></tr></tbody></table></div></div></template></turbo-stream>