<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>£27,936</td><td>£28,355</td><td>£29,064</td><td>£29,791</td><td>£30,684</td><td>£145,830</td></tr><tr><td>Total Expenses</td><td>£31,177</td><td>£31,265</td><td>£31,379</td><td>£31,496</td><td>£31,628</td><td>£156,946</td></tr><tr><td>Profit Before Tax</td><td>£-3,241</td><td>£-2,910</td><td>£-2,315</td><td>£-1,705</td><td>£-944</td><td>£-11,116</td></tr><tr><td>Profit After Tax      </td><td>£-3,241</td><td>£-2,910</td><td>£-2,315</td><td>£-1,705</td><td>£-944</td><td>£-11,116</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,300</td><td>£23,741</td><td>£31,592</td><td>£68,647</td></tr><tr><td>Net Return</td><td>£-3,235</td><td>£-2,904</td><td>£10,985</td><td>£22,036</td><td>£30,649</td><td>£57,531</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>