<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>£22,812</td><td>£23,154</td><td>£23,733</td><td>£24,326</td><td>£25,056</td><td>£119,082</td></tr><tr><td>Total Expenses</td><td>£27,491</td><td>£27,571</td><td>£27,672</td><td>£27,775</td><td>£27,891</td><td>£138,401</td></tr><tr><td>Profit Before Tax</td><td>£-4,679</td><td>£-4,417</td><td>£-3,939</td><td>£-3,449</td><td>£-2,835</td><td>£-19,319</td></tr><tr><td>Profit After Tax      </td><td>£-4,679</td><td>£-4,417</td><td>£-3,939</td><td>£-3,449</td><td>£-2,835</td><td>£-19,319</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,700</td><td>£20,885</td><td>£27,792</td><td>£60,389</td></tr><tr><td>Net Return</td><td>£-4,673</td><td>£-4,411</td><td>£7,761</td><td>£17,436</td><td>£24,957</td><td>£41,070</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>