<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>£18,036</td><td>£18,307</td><td>£18,764</td><td>£19,233</td><td>£19,810</td><td>£94,150</td></tr><tr><td>Total Expenses</td><td>£22,631</td><td>£22,704</td><td>£22,793</td><td>£22,884</td><td>£22,984</td><td>£113,997</td></tr><tr><td>Profit Before Tax</td><td>£-4,595</td><td>£-4,398</td><td>£-4,029</td><td>£-3,651</td><td>£-3,174</td><td>£-19,847</td></tr><tr><td>Profit After Tax      </td><td>£-4,595</td><td>£-4,398</td><td>£-4,029</td><td>£-3,651</td><td>£-3,174</td><td>£-19,847</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,491</td><td>£16,942</td><td>£22,545</td><td>£48,987</td></tr><tr><td>Net Return</td><td>£-4,591</td><td>£-4,393</td><td>£5,462</td><td>£13,291</td><td>£19,371</td><td>£29,140</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>-13%</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>