<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>£22,236</td><td>£22,570</td><td>£23,134</td><td>£23,712</td><td>£24,423</td><td>£116,075</td></tr><tr><td>Total Expenses</td><td>£26,838</td><td>£26,918</td><td>£27,017</td><td>£27,119</td><td>£27,233</td><td>£135,125</td></tr><tr><td>Profit Before Tax</td><td>£-4,602</td><td>£-4,348</td><td>£-3,883</td><td>£-3,407</td><td>£-2,809</td><td>£-19,050</td></tr><tr><td>Profit After Tax      </td><td>£-4,602</td><td>£-4,348</td><td>£-3,883</td><td>£-3,407</td><td>£-2,809</td><td>£-19,050</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,400</td><td>£20,349</td><td>£27,079</td><td>£58,840</td></tr><tr><td>Net Return</td><td>£-4,597</td><td>£-4,342</td><td>£7,517</td><td>£16,943</td><td>£24,270</td><td>£39,791</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>