<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>£23,988</td><td>£24,348</td><td>£24,957</td><td>£25,580</td><td>£26,348</td><td>£125,221</td></tr><tr><td>Total Expenses</td><td>£28,799</td><td>£28,881</td><td>£28,985</td><td>£29,091</td><td>£29,210</td><td>£144,966</td></tr><tr><td>Profit Before Tax</td><td>£-4,811</td><td>£-4,533</td><td>£-4,028</td><td>£-3,511</td><td>£-2,863</td><td>£-19,745</td></tr><tr><td>Profit After Tax      </td><td>£-4,811</td><td>£-4,533</td><td>£-4,028</td><td>£-3,511</td><td>£-2,863</td><td>£-19,745</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,300</td><td>£21,956</td><td>£29,217</td><td>£63,486</td></tr><tr><td>Net Return</td><td>£-4,805</td><td>£-4,527</td><td>£8,272</td><td>£18,445</td><td>£26,355</td><td>£43,740</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>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>