<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>£18,480</td><td>£18,757</td><td>£19,226</td><td>£19,707</td><td>£20,298</td><td>£96,468</td></tr><tr><td>Total Expenses</td><td>£21,305</td><td>£21,379</td><td>£21,469</td><td>£21,561</td><td>£21,662</td><td>£107,375</td></tr><tr><td>Profit Before Tax</td><td>£-2,825</td><td>£-2,622</td><td>£-2,242</td><td>£-1,854</td><td>£-1,364</td><td>£-10,907</td></tr><tr><td>Profit After Tax      </td><td>£-2,825</td><td>£-2,622</td><td>£-2,242</td><td>£-1,854</td><td>£-1,364</td><td>£-10,907</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,800</td><td>£15,708</td><td>£20,903</td><td>£45,421</td></tr><tr><td>Net Return</td><td>£-2,821</td><td>£-2,617</td><td>£6,558</td><td>£13,855</td><td>£19,539</td><td>£34,514</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>10%</td><td>14%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>