<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>£35,280</td><td>£35,809</td><td>£36,704</td><td>£37,622</td><td>£38,751</td><td>£184,166</td></tr><tr><td>Total Expenses</td><td>£38,855</td><td>£38,954</td><td>£39,086</td><td>£39,222</td><td>£39,378</td><td>£195,495</td></tr><tr><td>Profit Before Tax</td><td>£-3,575</td><td>£-3,145</td><td>£-2,382</td><td>£-1,600</td><td>£-627</td><td>£-11,329</td></tr><tr><td>Profit After Tax      </td><td>£-3,575</td><td>£-3,145</td><td>£-2,382</td><td>£-1,600</td><td>£-627</td><td>£-11,329</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,800</td><td>£29,989</td><td>£39,906</td><td>£86,712</td></tr><tr><td>Net Return</td><td>£-3,567</td><td>£-3,136</td><td>£14,418</td><td>£28,389</td><td>£39,279</td><td>£75,383</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>