<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>£19,116</td><td>£19,403</td><td>£19,888</td><td>£20,385</td><td>£20,997</td><td>£99,788</td></tr><tr><td>Total Expenses</td><td>£23,352</td><td>£23,427</td><td>£23,518</td><td>£23,612</td><td>£23,716</td><td>£117,626</td></tr><tr><td>Profit Before Tax</td><td>£-4,236</td><td>£-4,024</td><td>£-3,631</td><td>£-3,227</td><td>£-2,719</td><td>£-17,838</td></tr><tr><td>Profit After Tax      </td><td>£-4,236</td><td>£-4,024</td><td>£-3,631</td><td>£-3,227</td><td>£-2,719</td><td>£-17,838</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,800</td><td>£17,493</td><td>£23,279</td><td>£50,582</td></tr><tr><td>Net Return</td><td>£-4,231</td><td>£-4,019</td><td>£6,170</td><td>£14,266</td><td>£20,559</td><td>£32,744</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>-11%</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>