<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>£21,876</td><td>£22,204</td><td>£22,759</td><td>£23,328</td><td>£24,028</td><td>£114,196</td></tr><tr><td>Total Expenses</td><td>£28,984</td><td>£29,063</td><td>£29,162</td><td>£29,263</td><td>£29,375</td><td>£145,847</td></tr><tr><td>Profit Before Tax</td><td>£-7,108</td><td>£-6,859</td><td>£-6,403</td><td>£-5,934</td><td>£-5,347</td><td>£-31,652</td></tr><tr><td>Profit After Tax      </td><td>£-7,108</td><td>£-6,859</td><td>£-6,403</td><td>£-5,934</td><td>£-5,347</td><td>£-31,652</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£64,518</td></tr><tr><td>Net Return</td><td>£-7,102</td><td>£-6,853</td><td>£6,098</td><td>£16,379</td><td>£24,345</td><td>£32,866</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>16%</td></tr></tbody></table></div></div></template></turbo-stream>