<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>£21,396</td><td>£21,717</td><td>£22,260</td><td>£22,816</td><td>£23,501</td><td>£111,690</td></tr><tr><td>Total Expenses</td><td>£25,366</td><td>£25,444</td><td>£25,541</td><td>£25,641</td><td>£25,752</td><td>£127,743</td></tr><tr><td>Profit Before Tax</td><td>£-3,970</td><td>£-3,727</td><td>£-3,281</td><td>£-2,824</td><td>£-2,251</td><td>£-16,053</td></tr><tr><td>Profit After Tax      </td><td>£-3,970</td><td>£-3,727</td><td>£-3,281</td><td>£-2,824</td><td>£-2,251</td><td>£-16,053</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,700</td><td>£19,100</td><td>£25,416</td><td>£55,227</td></tr><tr><td>Net Return</td><td>£-3,964</td><td>£-3,722</td><td>£7,419</td><td>£16,276</td><td>£23,166</td><td>£39,174</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>