<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>£26,328</td><td>£26,723</td><td>£27,391</td><td>£28,076</td><td>£28,918</td><td>£137,436</td></tr><tr><td>Total Expenses</td><td>£31,413</td><td>£31,499</td><td>£31,609</td><td>£31,721</td><td>£31,848</td><td>£158,090</td></tr><tr><td>Profit Before Tax</td><td>£-5,085</td><td>£-4,776</td><td>£-4,218</td><td>£-3,645</td><td>£-2,930</td><td>£-20,654</td></tr><tr><td>Profit After Tax      </td><td>£-5,085</td><td>£-4,776</td><td>£-4,218</td><td>£-3,645</td><td>£-2,930</td><td>£-20,654</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,068</td><td>£69,679</td></tr><tr><td>Net Return</td><td>£-5,079</td><td>£-4,769</td><td>£9,283</td><td>£20,453</td><td>£29,138</td><td>£49,025</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>