<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>£18,000</td><td>£18,270</td><td>£18,727</td><td>£19,195</td><td>£19,771</td><td>£93,962</td></tr><tr><td>Total Expenses</td><td>£23,638</td><td>£23,711</td><td>£23,799</td><td>£23,890</td><td>£23,990</td><td>£119,027</td></tr><tr><td>Profit Before Tax</td><td>£-5,638</td><td>£-5,441</td><td>£-5,072</td><td>£-4,695</td><td>£-4,219</td><td>£-25,065</td></tr><tr><td>Profit After Tax      </td><td>£-5,638</td><td>£-5,441</td><td>£-5,072</td><td>£-4,695</td><td>£-4,219</td><td>£-25,065</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,754</td><td>£51,614</td></tr><tr><td>Net Return</td><td>£-5,633</td><td>£-5,435</td><td>£4,928</td><td>£13,155</td><td>£19,534</td><td>£26,550</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>16%</td></tr></tbody></table></div></div></template></turbo-stream>