<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>£20,599</td><td>£21,114</td><td>£21,748</td><td>£103,359</td></tr><tr><td>Total Expenses</td><td>£25,801</td><td>£25,877</td><td>£25,970</td><td>£26,066</td><td>£26,172</td><td>£129,885</td></tr><tr><td>Profit Before Tax</td><td>£-6,001</td><td>£-5,780</td><td>£-5,371</td><td>£-4,951</td><td>£-4,424</td><td>£-26,527</td></tr><tr><td>Profit After Tax      </td><td>£-6,001</td><td>£-5,780</td><td>£-5,371</td><td>£-4,951</td><td>£-4,424</td><td>£-26,527</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£56,776</td></tr><tr><td>Net Return</td><td>£-5,996</td><td>£-5,774</td><td>£5,629</td><td>£14,684</td><td>£21,705</td><td>£30,249</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>-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>17%</td></tr></tbody></table></div></div></template></turbo-stream>