<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>£19,356</td><td>£19,646</td><td>£20,137</td><td>£20,641</td><td>£21,260</td><td>£101,041</td></tr><tr><td>Total Expenses</td><td>£21,789</td><td>£21,864</td><td>£21,956</td><td>£22,051</td><td>£22,155</td><td>£109,816</td></tr><tr><td>Profit Before Tax</td><td>£-2,433</td><td>£-2,218</td><td>£-1,819</td><td>£-1,410</td><td>£-895</td><td>£-8,775</td></tr><tr><td>Profit After Tax      </td><td>£-2,433</td><td>£-2,218</td><td>£-1,819</td><td>£-1,410</td><td>£-895</td><td>£-8,775</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£46,453</td></tr><tr><td>Net Return</td><td>£-2,429</td><td>£-2,214</td><td>£7,181</td><td>£14,656</td><td>£20,483</td><td>£37,678</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>26%</td></tr></tbody></table></div></div></template></turbo-stream>