<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>£47,844</td><td>£48,562</td><td>£49,776</td><td>£51,020</td><td>£52,551</td><td>£249,752</td></tr><tr><td>Total Expenses</td><td>£51,974</td><td>£52,092</td><td>£52,256</td><td>£52,425</td><td>£52,620</td><td>£261,368</td></tr><tr><td>Profit Before Tax</td><td>£-4,130</td><td>£-3,530</td><td>£-2,481</td><td>£-1,405</td><td>£-70</td><td>£-11,615</td></tr><tr><td>Profit After Tax      </td><td>£-4,130</td><td>£-3,530</td><td>£-2,481</td><td>£-1,405</td><td>£-70</td><td>£-11,615</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,780</td><td>£40,663</td><td>£54,111</td><td>£117,577</td></tr><tr><td>Net Return</td><td>£-4,119</td><td>£-3,519</td><td>£20,300</td><td>£39,259</td><td>£54,041</td><td>£105,962</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>