<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>£20,904</td><td>£21,218</td><td>£21,748</td><td>£22,292</td><td>£22,960</td><td>£109,122</td></tr><tr><td>Total Expenses</td><td>£25,912</td><td>£25,989</td><td>£26,085</td><td>£26,183</td><td>£26,293</td><td>£130,462</td></tr><tr><td>Profit Before Tax</td><td>£-5,008</td><td>£-4,771</td><td>£-4,337</td><td>£-3,892</td><td>£-3,332</td><td>£-21,340</td></tr><tr><td>Profit After Tax      </td><td>£-5,008</td><td>£-4,771</td><td>£-4,337</td><td>£-3,892</td><td>£-3,332</td><td>£-21,340</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£56,776</td></tr><tr><td>Net Return</td><td>£-5,002</td><td>£-4,766</td><td>£6,663</td><td>£15,744</td><td>£22,797</td><td>£35,436</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>-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>20%</td></tr></tbody></table></div></div></template></turbo-stream>