<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>£20,136</td><td>£20,438</td><td>£20,949</td><td>£21,473</td><td>£22,117</td><td>£105,113</td></tr><tr><td>Total Expenses</td><td>£25,041</td><td>£25,118</td><td>£25,212</td><td>£25,308</td><td>£25,415</td><td>£126,093</td></tr><tr><td>Profit Before Tax</td><td>£-4,905</td><td>£-4,680</td><td>£-4,263</td><td>£-3,835</td><td>£-3,298</td><td>£-20,981</td></tr><tr><td>Profit After Tax      </td><td>£-4,905</td><td>£-4,680</td><td>£-4,263</td><td>£-3,835</td><td>£-3,298</td><td>£-20,981</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,600</td><td>£18,921</td><td>£25,179</td><td>£54,711</td></tr><tr><td>Net Return</td><td>£-4,900</td><td>£-4,674</td><td>£6,338</td><td>£15,086</td><td>£21,881</td><td>£33,730</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>19%</td></tr></tbody></table></div></div></template></turbo-stream>