<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>£27,300</td><td>£27,710</td><td>£28,402</td><td>£29,112</td><td>£29,986</td><td>£142,510</td></tr><tr><td>Total Expenses</td><td>£30,519</td><td>£30,606</td><td>£30,718</td><td>£30,833</td><td>£30,963</td><td>£153,638</td></tr><tr><td>Profit Before Tax</td><td>£-3,219</td><td>£-2,896</td><td>£-2,316</td><td>£-1,721</td><td>£-977</td><td>£-11,128</td></tr><tr><td>Profit After Tax      </td><td>£-3,219</td><td>£-2,896</td><td>£-2,316</td><td>£-1,721</td><td>£-977</td><td>£-11,128</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£67,099</td></tr><tr><td>Net Return</td><td>£-3,212</td><td>£-2,890</td><td>£10,685</td><td>£21,485</td><td>£29,903</td><td>£55,970</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>