<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>£22,788</td><td>£23,130</td><td>£23,708</td><td>£24,301</td><td>£25,030</td><td>£118,956</td></tr><tr><td>Total Expenses</td><td>£25,802</td><td>£25,883</td><td>£25,983</td><td>£26,087</td><td>£26,202</td><td>£129,957</td></tr><tr><td>Profit Before Tax</td><td>£-3,014</td><td>£-2,753</td><td>£-2,275</td><td>£-1,786</td><td>£-1,172</td><td>£-11,001</td></tr><tr><td>Profit After Tax      </td><td>£-3,014</td><td>£-2,753</td><td>£-2,275</td><td>£-1,786</td><td>£-1,172</td><td>£-11,001</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,850</td><td>£19,368</td><td>£25,773</td><td>£56,001</td></tr><tr><td>Net Return</td><td>£-3,009</td><td>£-2,747</td><td>£8,575</td><td>£17,582</td><td>£24,600</td><td>£45,001</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>-6%</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>