<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>£14,556</td><td>£14,774</td><td>£15,144</td><td>£15,522</td><td>£15,988</td><td>£75,984</td></tr><tr><td>Total Expenses</td><td>£24,174</td><td>£24,207</td><td>£24,255</td><td>£24,303</td><td>£24,361</td><td>£121,299</td></tr><tr><td>Profit Before Tax</td><td>£-9,618</td><td>£-9,433</td><td>£-9,111</td><td>£-8,781</td><td>£-8,373</td><td>£-45,315</td></tr><tr><td>Profit After Tax      </td><td>£-9,618</td><td>£-9,433</td><td>£-9,111</td><td>£-8,781</td><td>£-8,373</td><td>£-45,315</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,200</td><td>£19,992</td><td>£26,604</td><td>£57,808</td></tr><tr><td>Net Return</td><td>£-9,612</td><td>£-9,427</td><td>£2,089</td><td>£11,211</td><td>£18,231</td><td>£12,493</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>7%</td></tr></tbody></table></div></div></template></turbo-stream>