<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>£29,256</td><td>£29,695</td><td>£30,437</td><td>£31,198</td><td>£32,134</td><td>£152,720</td></tr><tr><td>Total Expenses</td><td>£34,682</td><td>£34,772</td><td>£34,889</td><td>£35,009</td><td>£35,145</td><td>£174,497</td></tr><tr><td>Profit Before Tax</td><td>£-5,426</td><td>£-5,077</td><td>£-4,452</td><td>£-3,811</td><td>£-3,011</td><td>£-21,776</td></tr><tr><td>Profit After Tax      </td><td>£-5,426</td><td>£-5,077</td><td>£-4,452</td><td>£-3,811</td><td>£-3,011</td><td>£-21,776</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,000</td><td>£26,776</td><td>£35,631</td><td>£77,421</td></tr><tr><td>Net Return</td><td>£-5,418</td><td>£-5,069</td><td>£10,549</td><td>£22,965</td><td>£32,620</td><td>£55,645</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>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>