<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>£20,472</td><td>£20,779</td><td>£21,299</td><td>£21,831</td><td>£22,486</td><td>£106,867</td></tr><tr><td>Total Expenses</td><td>£24,875</td><td>£24,951</td><td>£25,046</td><td>£25,143</td><td>£25,251</td><td>£125,267</td></tr><tr><td>Profit Before Tax</td><td>£-4,403</td><td>£-4,172</td><td>£-3,748</td><td>£-3,312</td><td>£-2,766</td><td>£-18,400</td></tr><tr><td>Profit After Tax      </td><td>£-4,403</td><td>£-4,172</td><td>£-3,748</td><td>£-3,312</td><td>£-2,766</td><td>£-18,400</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,499</td><td>£18,741</td><td>£24,939</td><td>£54,190</td></tr><tr><td>Net Return</td><td>£-4,397</td><td>£-4,167</td><td>£6,752</td><td>£15,429</td><td>£22,174</td><td>£35,790</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>