<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>£18,228</td><td>£18,501</td><td>£18,779</td><td>£19,248</td><td>£19,730</td><td>£94,486</td></tr><tr><td>Total Expenses</td><td>£25,541</td><td>£25,618</td><td>£25,687</td><td>£25,776</td><td>£25,867</td><td>£128,489</td></tr><tr><td>Profit Before Tax</td><td>£-7,313</td><td>£-7,117</td><td>£-6,908</td><td>£-6,527</td><td>£-6,137</td><td>£-34,002</td></tr><tr><td>Profit After Tax      </td><td>£-7,313</td><td>£-7,117</td><td>£-6,908</td><td>£-6,527</td><td>£-6,137</td><td>£-34,002</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,067</td><td>£22,340</td><td>£92,012</td></tr><tr><td>Net Return</td><td>£-7,306</td><td>£6,383</td><td>£17,190</td><td>£25,540</td><td>£16,203</td><td>£58,010</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>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>11%</td><td>7%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>