<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>£18,984</td><td>£19,269</td><td>£19,558</td><td>£20,047</td><td>£20,548</td><td>£98,405</td></tr><tr><td>Total Expenses</td><td>£27,386</td><td>£27,465</td><td>£27,535</td><td>£27,625</td><td>£27,718</td><td>£137,729</td></tr><tr><td>Profit Before Tax</td><td>£-8,402</td><td>£-8,196</td><td>£-7,977</td><td>£-7,579</td><td>£-7,170</td><td>£-39,323</td></tr><tr><td>Profit After Tax      </td><td>£-8,402</td><td>£-8,196</td><td>£-7,977</td><td>£-7,579</td><td>£-7,170</td><td>£-39,323</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,600</td><td>£26,061</td><td>£34,680</td><td>£24,160</td><td>£99,509</td></tr><tr><td>Net Return</td><td>£-8,395</td><td>£6,404</td><td>£18,085</td><td>£27,102</td><td>£16,990</td><td>£60,186</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>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>7%</td><td>11%</td><td>7%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>