<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>£19,800</td><td>£20,097</td><td>£20,599</td><td>£21,114</td><td>£21,748</td><td>£103,359</td></tr><tr><td>Total Expenses</td><td>£27,785</td><td>£27,861</td><td>£27,954</td><td>£28,049</td><td>£28,155</td><td>£139,804</td></tr><tr><td>Profit Before Tax</td><td>£-7,985</td><td>£-7,764</td><td>£-7,354</td><td>£-6,935</td><td>£-6,407</td><td>£-36,445</td></tr><tr><td>Profit After Tax      </td><td>£-7,985</td><td>£-7,764</td><td>£-7,354</td><td>£-6,935</td><td>£-6,407</td><td>£-36,445</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£-7,979</td><td>£-7,758</td><td>£4,646</td><td>£14,486</td><td>£22,097</td><td>£25,492</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>