<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>£18,816</td><td>£19,098</td><td>£19,576</td><td>£20,065</td><td>£20,667</td><td>£98,222</td></tr><tr><td>Total Expenses</td><td>£23,521</td><td>£23,595</td><td>£23,686</td><td>£23,778</td><td>£23,881</td><td>£118,461</td></tr><tr><td>Profit Before Tax</td><td>£-4,705</td><td>£-4,497</td><td>£-4,110</td><td>£-3,713</td><td>£-3,214</td><td>£-20,239</td></tr><tr><td>Profit After Tax      </td><td>£-4,705</td><td>£-4,497</td><td>£-4,110</td><td>£-3,713</td><td>£-3,214</td><td>£-20,239</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,900</td><td>£17,672</td><td>£23,516</td><td>£51,098</td></tr><tr><td>Net Return</td><td>£-4,700</td><td>£-4,492</td><td>£5,790</td><td>£13,958</td><td>£20,302</td><td>£30,859</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</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>