<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>£16,968</td><td>£17,223</td><td>£17,653</td><td>£18,094</td><td>£18,637</td><td>£88,575</td></tr><tr><td>Total Expenses</td><td>£20,955</td><td>£21,027</td><td>£21,113</td><td>£21,201</td><td>£21,298</td><td>£105,594</td></tr><tr><td>Profit Before Tax</td><td>£-3,987</td><td>£-3,804</td><td>£-3,460</td><td>£-3,106</td><td>£-2,661</td><td>£-17,019</td></tr><tr><td>Profit After Tax      </td><td>£-3,987</td><td>£-3,804</td><td>£-3,460</td><td>£-3,106</td><td>£-2,661</td><td>£-17,019</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,700</td><td>£15,530</td><td>£20,666</td><td>£44,904</td></tr><tr><td>Net Return</td><td>£-3,983</td><td>£-3,800</td><td>£5,240</td><td>£12,423</td><td>£18,005</td><td>£27,886</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>20%</td></tr></tbody></table></div></div></template></turbo-stream>