<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>£49,980</td><td>£50,730</td><td>£51,998</td><td>£53,298</td><td>£54,897</td><td>£260,902</td></tr><tr><td>Total Expenses</td><td>£54,211</td><td>£54,332</td><td>£54,502</td><td>£54,676</td><td>£54,878</td><td>£272,600</td></tr><tr><td>Profit Before Tax</td><td>£-4,231</td><td>£-3,603</td><td>£-2,504</td><td>£-1,378</td><td>£18</td><td>£-11,697</td></tr><tr><td>Profit After Tax      </td><td>£-4,231</td><td>£-3,603</td><td>£-2,504</td><td>£-1,378</td><td>£18</td><td>£-11,697</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,800</td><td>£42,484</td><td>£56,534</td><td>£122,842</td></tr><tr><td>Net Return</td><td>£-4,219</td><td>£-3,591</td><td>£21,296</td><td>£41,106</td><td>£56,552</td><td>£111,145</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</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>