<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>£19,536</td><td>£19,829</td><td>£20,325</td><td>£20,833</td><td>£21,458</td><td>£101,981</td></tr><tr><td>Total Expenses</td><td>£22,402</td><td>£22,478</td><td>£22,570</td><td>£22,665</td><td>£22,770</td><td>£112,886</td></tr><tr><td>Profit Before Tax</td><td>£-2,866</td><td>£-2,649</td><td>£-2,246</td><td>£-1,832</td><td>£-1,312</td><td>£-10,905</td></tr><tr><td>Profit After Tax      </td><td>£-2,866</td><td>£-2,649</td><td>£-2,246</td><td>£-1,832</td><td>£-1,312</td><td>£-10,905</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,300</td><td>£16,601</td><td>£22,091</td><td>£48,001</td></tr><tr><td>Net Return</td><td>£-2,862</td><td>£-2,644</td><td>£7,055</td><td>£14,769</td><td>£20,779</td><td>£37,096</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>