<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>£26,676</td><td>£27,076</td><td>£27,753</td><td>£28,447</td><td>£29,300</td><td>£139,252</td></tr><tr><td>Total Expenses</td><td>£29,861</td><td>£29,947</td><td>£30,058</td><td>£30,171</td><td>£30,299</td><td>£150,337</td></tr><tr><td>Profit Before Tax</td><td>£-3,185</td><td>£-2,871</td><td>£-2,305</td><td>£-1,724</td><td>£-999</td><td>£-11,084</td></tr><tr><td>Profit After Tax      </td><td>£-3,185</td><td>£-2,871</td><td>£-2,305</td><td>£-1,724</td><td>£-999</td><td>£-11,084</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,700</td><td>£22,670</td><td>£30,167</td><td>£65,550</td></tr><tr><td>Net Return</td><td>£-3,179</td><td>£-2,865</td><td>£10,395</td><td>£20,946</td><td>£29,168</td><td>£54,466</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>