<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>£18,528</td><td>£18,806</td><td>£19,276</td><td>£19,758</td><td>£20,351</td><td>£96,719</td></tr><tr><td>Total Expenses</td><td>£22,698</td><td>£22,772</td><td>£22,862</td><td>£22,954</td><td>£23,056</td><td>£114,343</td></tr><tr><td>Profit Before Tax</td><td>£-4,170</td><td>£-3,966</td><td>£-3,586</td><td>£-3,196</td><td>£-2,705</td><td>£-17,625</td></tr><tr><td>Profit After Tax      </td><td>£-4,170</td><td>£-3,966</td><td>£-3,586</td><td>£-3,196</td><td>£-2,705</td><td>£-17,625</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£49,034</td></tr><tr><td>Net Return</td><td>£-4,166</td><td>£-3,962</td><td>£5,914</td><td>£13,762</td><td>£19,861</td><td>£31,409</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>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>20%</td></tr></tbody></table></div></div></template></turbo-stream>