<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>£21,456</td><td>£21,778</td><td>£22,322</td><td>£22,880</td><td>£23,567</td><td>£112,003</td></tr><tr><td>Total Expenses</td><td>£25,967</td><td>£26,045</td><td>£26,142</td><td>£26,242</td><td>£26,353</td><td>£130,750</td></tr><tr><td>Profit Before Tax</td><td>£-4,511</td><td>£-4,267</td><td>£-3,820</td><td>£-3,362</td><td>£-2,787</td><td>£-18,747</td></tr><tr><td>Profit After Tax      </td><td>£-4,511</td><td>£-4,267</td><td>£-3,820</td><td>£-3,362</td><td>£-2,787</td><td>£-18,747</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£56,776</td></tr><tr><td>Net Return</td><td>£-4,505</td><td>£-4,262</td><td>£7,180</td><td>£16,274</td><td>£23,342</td><td>£38,029</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</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>