<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>£15,600</td><td>£15,834</td><td>£16,230</td><td>£16,636</td><td>£17,135</td><td>£81,434</td></tr><tr><td>Total Expenses</td><td>£19,430</td><td>£19,499</td><td>£19,582</td><td>£19,666</td><td>£19,759</td><td>£97,936</td></tr><tr><td>Profit Before Tax</td><td>£-3,830</td><td>£-3,665</td><td>£-3,352</td><td>£-3,031</td><td>£-2,624</td><td>£-16,502</td></tr><tr><td>Profit After Tax      </td><td>£-3,830</td><td>£-3,665</td><td>£-3,352</td><td>£-3,031</td><td>£-2,624</td><td>£-16,502</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,000</td><td>£14,280</td><td>£19,003</td><td>£41,291</td></tr><tr><td>Net Return</td><td>£-3,826</td><td>£-3,661</td><td>£4,648</td><td>£11,249</td><td>£16,379</td><td>£24,789</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>19%</td></tr></tbody></table></div></div></template></turbo-stream>