<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>£10,668</td><td>£10,828</td><td>£10,990</td><td>£11,265</td><td>£11,547</td><td>£55,298</td></tr><tr><td>Total Expenses</td><td>£15,776</td><td>£15,842</td><td>£15,899</td><td>£15,968</td><td>£16,039</td><td>£79,525</td></tr><tr><td>Profit Before Tax</td><td>£-5,108</td><td>£-5,014</td><td>£-4,909</td><td>£-4,703</td><td>£-4,492</td><td>£-24,226</td></tr><tr><td>Profit After Tax      </td><td>£-5,108</td><td>£-5,014</td><td>£-4,909</td><td>£-4,703</td><td>£-4,492</td><td>£-24,226</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,900</td><td>£14,102</td><td>£18,765</td><td>£13,073</td><td>£53,844</td></tr><tr><td>Net Return</td><td>£-5,104</td><td>£2,886</td><td>£9,193</td><td>£14,062</td><td>£8,581</td><td>£29,618</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>7%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>