<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>£28,560</td><td>£28,988</td><td>£29,713</td><td>£30,456</td><td>£31,370</td><td>£149,087</td></tr><tr><td>Total Expenses</td><td>£31,835</td><td>£31,924</td><td>£32,039</td><td>£32,157</td><td>£32,291</td><td>£160,247</td></tr><tr><td>Profit Before Tax</td><td>£-3,275</td><td>£-2,935</td><td>£-2,326</td><td>£-1,701</td><td>£-922</td><td>£-11,160</td></tr><tr><td>Profit After Tax      </td><td>£-3,275</td><td>£-2,935</td><td>£-2,326</td><td>£-1,701</td><td>£-922</td><td>£-11,160</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,600</td><td>£24,276</td><td>£32,305</td><td>£70,195</td></tr><tr><td>Net Return</td><td>£-3,268</td><td>£-2,929</td><td>£11,274</td><td>£22,575</td><td>£31,383</td><td>£59,036</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>