<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>£13,260</td><td>£13,459</td><td>£13,795</td><td>£14,140</td><td>£14,564</td><td>£69,219</td></tr><tr><td>Total Expenses</td><td>£22,060</td><td>£22,092</td><td>£22,136</td><td>£22,181</td><td>£22,235</td><td>£110,704</td></tr><tr><td>Profit Before Tax</td><td>£-8,800</td><td>£-8,633</td><td>£-8,341</td><td>£-8,041</td><td>£-7,670</td><td>£-41,485</td></tr><tr><td>Profit After Tax      </td><td>£-8,800</td><td>£-8,633</td><td>£-8,341</td><td>£-8,041</td><td>£-7,670</td><td>£-41,485</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,200</td><td>£18,207</td><td>£24,229</td><td>£52,647</td></tr><tr><td>Net Return</td><td>£-8,795</td><td>£-8,628</td><td>£1,860</td><td>£10,166</td><td>£16,559</td><td>£11,162</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>