<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>£24,960</td><td>£25,334</td><td>£25,968</td><td>£26,617</td><td>£27,415</td><td>£130,295</td></tr><tr><td>Total Expenses</td><td>£29,888</td><td>£29,971</td><td>£30,078</td><td>£30,187</td><td>£30,309</td><td>£150,433</td></tr><tr><td>Profit Before Tax</td><td>£-4,928</td><td>£-4,637</td><td>£-4,110</td><td>£-3,570</td><td>£-2,894</td><td>£-20,138</td></tr><tr><td>Profit After Tax      </td><td>£-4,928</td><td>£-4,637</td><td>£-4,110</td><td>£-3,570</td><td>£-2,894</td><td>£-20,138</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,800</td><td>£22,848</td><td>£30,405</td><td>£66,066</td></tr><tr><td>Net Return</td><td>£-4,922</td><td>£-4,631</td><td>£8,690</td><td>£19,279</td><td>£27,511</td><td>£45,928</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>