<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>£21,420</td><td>£21,741</td><td>£22,285</td><td>£22,842</td><td>£23,527</td><td>£111,815</td></tr><tr><td>Total Expenses</td><td>£27,749</td><td>£27,827</td><td>£27,924</td><td>£28,024</td><td>£28,135</td><td>£139,658</td></tr><tr><td>Profit Before Tax</td><td>£-6,329</td><td>£-6,085</td><td>£-5,639</td><td>£-5,182</td><td>£-4,608</td><td>£-27,843</td></tr><tr><td>Profit After Tax      </td><td>£-6,329</td><td>£-6,085</td><td>£-5,639</td><td>£-5,182</td><td>£-4,608</td><td>£-27,843</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,900</td><td>£21,242</td><td>£28,267</td><td>£61,421</td></tr><tr><td>Net Return</td><td>£-6,323</td><td>£-6,080</td><td>£6,261</td><td>£16,060</td><td>£23,659</td><td>£33,578</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>