<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>£21,000</td><td>£21,315</td><td>£21,848</td><td>£22,394</td><td>£23,066</td><td>£109,623</td></tr><tr><td>Total Expenses</td><td>£23,938</td><td>£24,015</td><td>£24,111</td><td>£24,210</td><td>£24,320</td><td>£120,593</td></tr><tr><td>Profit Before Tax</td><td>£-2,938</td><td>£-2,700</td><td>£-2,263</td><td>£-1,816</td><td>£-1,254</td><td>£-10,970</td></tr><tr><td>Profit After Tax      </td><td>£-2,938</td><td>£-2,700</td><td>£-2,263</td><td>£-1,816</td><td>£-1,254</td><td>£-10,970</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>£-2,933</td><td>£-2,695</td><td>£7,737</td><td>£16,035</td><td>£22,500</td><td>£40,644</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>