<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>£26,004</td><td>£26,394</td><td>£27,054</td><td>£27,730</td><td>£28,562</td><td>£135,744</td></tr><tr><td>Total Expenses</td><td>£30,389</td><td>£30,474</td><td>£30,583</td><td>£30,695</td><td>£30,820</td><td>£152,961</td></tr><tr><td>Profit Before Tax</td><td>£-4,385</td><td>£-4,080</td><td>£-3,529</td><td>£-2,964</td><td>£-2,258</td><td>£-17,217</td></tr><tr><td>Profit After Tax      </td><td>£-4,385</td><td>£-4,080</td><td>£-3,529</td><td>£-2,964</td><td>£-2,258</td><td>£-17,217</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£67,099</td></tr><tr><td>Net Return</td><td>£-4,379</td><td>£-4,074</td><td>£9,471</td><td>£20,241</td><td>£28,622</td><td>£49,882</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>4%</td><td>9%</td><td>13%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>