<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>£19,800</td><td>£20,097</td><td>£20,398</td><td>£20,908</td><td>£21,431</td><td>£102,635</td></tr><tr><td>Total Expenses</td><td>£23,285</td><td>£23,365</td><td>£23,436</td><td>£23,529</td><td>£23,624</td><td>£117,238</td></tr><tr><td>Profit Before Tax</td><td>£-3,485</td><td>£-3,268</td><td>£-3,037</td><td>£-2,620</td><td>£-2,192</td><td>£-14,603</td></tr><tr><td>Profit After Tax      </td><td>£-3,485</td><td>£-3,268</td><td>£-3,037</td><td>£-2,620</td><td>£-2,192</td><td>£-14,603</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£19,858</td><td>£81,788</td></tr><tr><td>Net Return</td><td>£-3,479</td><td>£8,732</td><td>£18,383</td><td>£25,884</td><td>£17,665</td><td>£67,186</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>-7%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>