<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>£31,200</td><td>£31,668</td><td>£32,460</td><td>£33,271</td><td>£34,269</td><td>£162,868</td></tr><tr><td>Total Expenses</td><td>£36,860</td><td>£36,953</td><td>£37,075</td><td>£37,200</td><td>£37,342</td><td>£185,430</td></tr><tr><td>Profit Before Tax</td><td>£-5,660</td><td>£-5,285</td><td>£-4,615</td><td>£-3,929</td><td>£-3,073</td><td>£-22,562</td></tr><tr><td>Profit After Tax      </td><td>£-5,660</td><td>£-5,285</td><td>£-4,615</td><td>£-3,929</td><td>£-3,073</td><td>£-22,562</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,000</td><td>£28,561</td><td>£38,006</td><td>£82,583</td></tr><tr><td>Net Return</td><td>£-5,652</td><td>£-5,277</td><td>£11,385</td><td>£24,632</td><td>£34,933</td><td>£60,021</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>