<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>£19,464</td><td>£19,756</td><td>£20,250</td><td>£20,756</td><td>£21,379</td><td>£101,605</td></tr><tr><td>Total Expenses</td><td>£23,744</td><td>£23,819</td><td>£23,912</td><td>£24,006</td><td>£24,111</td><td>£119,593</td></tr><tr><td>Profit Before Tax</td><td>£-4,280</td><td>£-4,063</td><td>£-3,662</td><td>£-3,250</td><td>£-2,732</td><td>£-17,988</td></tr><tr><td>Profit After Tax      </td><td>£-4,280</td><td>£-4,063</td><td>£-3,662</td><td>£-3,250</td><td>£-2,732</td><td>£-17,988</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,980</td><td>£17,815</td><td>£23,706</td><td>£51,511</td></tr><tr><td>Net Return</td><td>£-4,275</td><td>£-4,058</td><td>£6,318</td><td>£14,564</td><td>£20,974</td><td>£33,523</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>