<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>£18,996</td><td>£19,281</td><td>£19,763</td><td>£20,257</td><td>£20,865</td><td>£99,162</td></tr><tr><td>Total Expenses</td><td>£23,737</td><td>£23,812</td><td>£23,903</td><td>£23,996</td><td>£24,099</td><td>£119,547</td></tr><tr><td>Profit Before Tax</td><td>£-4,741</td><td>£-4,531</td><td>£-4,140</td><td>£-3,739</td><td>£-3,235</td><td>£-20,385</td></tr><tr><td>Profit After Tax      </td><td>£-4,741</td><td>£-4,531</td><td>£-4,140</td><td>£-3,739</td><td>£-3,235</td><td>£-20,385</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,754</td><td>£51,614</td></tr><tr><td>Net Return</td><td>£-4,736</td><td>£-4,526</td><td>£5,860</td><td>£14,111</td><td>£20,519</td><td>£31,229</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</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>19%</td></tr></tbody></table></div></div></template></turbo-stream>