<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>£20,376</td><td>£20,682</td><td>£21,199</td><td>£21,729</td><td>£22,381</td><td>£106,365</td></tr><tr><td>Total Expenses</td><td>£23,280</td><td>£23,357</td><td>£23,451</td><td>£23,548</td><td>£23,656</td><td>£117,292</td></tr><tr><td>Profit Before Tax</td><td>£-2,904</td><td>£-2,675</td><td>£-2,253</td><td>£-1,819</td><td>£-1,275</td><td>£-10,926</td></tr><tr><td>Profit After Tax      </td><td>£-2,904</td><td>£-2,675</td><td>£-2,253</td><td>£-1,819</td><td>£-1,275</td><td>£-10,926</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,700</td><td>£17,315</td><td>£23,041</td><td>£50,066</td></tr><tr><td>Net Return</td><td>£-2,899</td><td>£-2,670</td><td>£7,448</td><td>£15,495</td><td>£21,766</td><td>£39,140</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>10%</td><td>14%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>