<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>£17,100</td><td>£17,356</td><td>£17,790</td><td>£18,235</td><td>£18,782</td><td>£89,264</td></tr><tr><td>Total Expenses</td><td>£21,564</td><td>£21,635</td><td>£21,722</td><td>£21,810</td><td>£21,907</td><td>£108,638</td></tr><tr><td>Profit Before Tax</td><td>£-4,464</td><td>£-4,279</td><td>£-3,931</td><td>£-3,575</td><td>£-3,125</td><td>£-19,374</td></tr><tr><td>Profit After Tax      </td><td>£-4,464</td><td>£-4,279</td><td>£-3,931</td><td>£-3,575</td><td>£-3,125</td><td>£-19,374</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£46,453</td></tr><tr><td>Net Return</td><td>£-4,459</td><td>£-4,274</td><td>£5,069</td><td>£12,490</td><td>£18,253</td><td>£27,079</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>3%</td><td>9%</td><td>13%</td><td>19%</td></tr></tbody></table></div></div></template></turbo-stream>