<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>£24,000</td><td>£24,360</td><td>£24,969</td><td>£25,593</td><td>£26,361</td><td>£125,283</td></tr><tr><td>Total Expenses</td><td>£34,156</td><td>£34,238</td><td>£34,342</td><td>£34,448</td><td>£34,568</td><td>£171,753</td></tr><tr><td>Profit Before Tax</td><td>£-10,156</td><td>£-9,878</td><td>£-9,373</td><td>£-8,855</td><td>£-8,207</td><td>£-46,470</td></tr><tr><td>Profit After Tax      </td><td>£-10,156</td><td>£-9,878</td><td>£-9,373</td><td>£-8,855</td><td>£-8,207</td><td>£-46,470</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,000</td><td>£26,776</td><td>£35,631</td><td>£77,421</td></tr><tr><td>Net Return</td><td>£-10,149</td><td>£-9,871</td><td>£5,627</td><td>£17,920</td><td>£27,424</td><td>£30,952</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>12%</td></tr></tbody></table></div></div></template></turbo-stream>