<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>£11,052</td><td>£11,218</td><td>£11,498</td><td>£11,786</td><td>£12,139</td><td>£57,693</td></tr><tr><td>Total Expenses</td><td>£18,467</td><td>£18,495</td><td>£18,534</td><td>£18,574</td><td>£18,620</td><td>£92,689</td></tr><tr><td>Profit Before Tax</td><td>£-7,415</td><td>£-7,277</td><td>£-7,036</td><td>£-6,788</td><td>£-6,480</td><td>£-34,997</td></tr><tr><td>Profit After Tax      </td><td>£-7,415</td><td>£-7,277</td><td>£-7,036</td><td>£-6,788</td><td>£-6,480</td><td>£-34,997</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,191</td><td>£43,872</td></tr><tr><td>Net Return</td><td>£-7,411</td><td>£-7,273</td><td>£1,464</td><td>£8,385</td><td>£13,710</td><td>£8,876</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-25%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>10%</td><td>6%</td></tr></tbody></table></div></div></template></turbo-stream>