<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>£21,996</td><td>£22,326</td><td>£22,884</td><td>£23,456</td><td>£24,160</td><td>£114,822</td></tr><tr><td>Total Expenses</td><td>£26,021</td><td>£26,100</td><td>£26,199</td><td>£26,300</td><td>£26,413</td><td>£131,032</td></tr><tr><td>Profit Before Tax</td><td>£-4,025</td><td>£-3,774</td><td>£-3,315</td><td>£-2,844</td><td>£-2,253</td><td>£-16,210</td></tr><tr><td>Profit After Tax      </td><td>£-4,025</td><td>£-3,774</td><td>£-3,315</td><td>£-2,844</td><td>£-2,253</td><td>£-16,210</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£56,776</td></tr><tr><td>Net Return</td><td>£-4,019</td><td>£-3,768</td><td>£7,686</td><td>£16,792</td><td>£23,876</td><td>£40,566</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>