<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>£16,980</td><td>£17,235</td><td>£17,666</td><td>£18,107</td><td>£18,650</td><td>£88,638</td></tr><tr><td>Total Expenses</td><td>£19,370</td><td>£19,441</td><td>£19,527</td><td>£19,615</td><td>£19,712</td><td>£97,665</td></tr><tr><td>Profit Before Tax</td><td>£-2,390</td><td>£-2,206</td><td>£-1,862</td><td>£-1,508</td><td>£-1,062</td><td>£-9,027</td></tr><tr><td>Profit After Tax      </td><td>£-2,390</td><td>£-2,206</td><td>£-1,862</td><td>£-1,508</td><td>£-1,062</td><td>£-9,027</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,900</td><td>£14,102</td><td>£18,765</td><td>£40,775</td></tr><tr><td>Net Return</td><td>£-2,386</td><td>£-2,202</td><td>£6,039</td><td>£12,594</td><td>£17,704</td><td>£31,748</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>-7%</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>