<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>£22,056</td><td>£22,387</td><td>£22,947</td><td>£23,520</td><td>£24,226</td><td>£115,135</td></tr><tr><td>Total Expenses</td><td>£25,035</td><td>£25,114</td><td>£25,213</td><td>£25,314</td><td>£25,427</td><td>£126,104</td></tr><tr><td>Profit Before Tax</td><td>£-2,979</td><td>£-2,727</td><td>£-2,266</td><td>£-1,794</td><td>£-1,202</td><td>£-10,968</td></tr><tr><td>Profit After Tax      </td><td>£-2,979</td><td>£-2,727</td><td>£-2,266</td><td>£-1,794</td><td>£-1,202</td><td>£-10,968</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£54,195</td></tr><tr><td>Net Return</td><td>£-2,974</td><td>£-2,722</td><td>£8,234</td><td>£16,949</td><td>£23,740</td><td>£43,227</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>