<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>£21,588</td><td>£21,912</td><td>£22,460</td><td>£23,021</td><td>£23,712</td><td>£112,692</td></tr><tr><td>Total Expenses</td><td>£24,552</td><td>£24,630</td><td>£24,728</td><td>£24,828</td><td>£24,940</td><td>£123,677</td></tr><tr><td>Profit Before Tax</td><td>£-2,964</td><td>£-2,718</td><td>£-2,268</td><td>£-1,807</td><td>£-1,228</td><td>£-10,985</td></tr><tr><td>Profit After Tax      </td><td>£-2,964</td><td>£-2,718</td><td>£-2,268</td><td>£-1,807</td><td>£-1,228</td><td>£-10,985</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,280</td><td>£18,350</td><td>£24,419</td><td>£53,059</td></tr><tr><td>Net Return</td><td>£-2,959</td><td>£-2,713</td><td>£8,012</td><td>£16,543</td><td>£23,191</td><td>£42,075</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>