<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>£26,400</td><td>£26,796</td><td>£27,466</td><td>£28,153</td><td>£28,997</td><td>£137,812</td></tr><tr><td>Total Expenses</td><td>£34,880</td><td>£34,931</td><td>£35,009</td><td>£35,088</td><td>£35,184</td><td>£175,092</td></tr><tr><td>Profit Before Tax</td><td>£-8,480</td><td>£-8,135</td><td>£-7,543</td><td>£-6,936</td><td>£-6,186</td><td>£-37,280</td></tr><tr><td>Profit After Tax      </td><td>£-8,480</td><td>£-8,135</td><td>£-7,543</td><td>£-6,936</td><td>£-6,186</td><td>£-37,280</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,000</td><td>£28,561</td><td>£38,006</td><td>£82,583</td></tr><tr><td>Net Return</td><td>£-8,472</td><td>£-8,127</td><td>£8,457</td><td>£21,625</td><td>£31,820</td><td>£45,302</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>