<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>£56,700</td><td>£57,550</td><td>£58,989</td><td>£60,464</td><td>£62,278</td><td>£295,982</td></tr><tr><td>Total Expenses</td><td>£61,231</td><td>£61,362</td><td>£61,549</td><td>£61,740</td><td>£61,965</td><td>£307,848</td></tr><tr><td>Profit Before Tax</td><td>£-4,531</td><td>£-3,812</td><td>£-2,560</td><td>£-1,276</td><td>£313</td><td>£-11,866</td></tr><tr><td>Profit After Tax      </td><td>£-4,531</td><td>£-3,812</td><td>£-2,560</td><td>£-1,276</td><td>£313</td><td>£-11,866</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,001</td><td>£48,196</td><td>£64,135</td><td>£139,359</td></tr><tr><td>Net Return</td><td>£-4,518</td><td>£-3,798</td><td>£24,441</td><td>£46,919</td><td>£64,448</td><td>£127,493</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>-2%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>10%</td><td>13%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>