<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>£23,124</td><td>£23,471</td><td>£24,058</td><td>£24,659</td><td>£25,399</td><td>£120,710</td></tr><tr><td>Total Expenses</td><td>£29,791</td><td>£29,838</td><td>£29,907</td><td>£29,978</td><td>£30,063</td><td>£149,577</td></tr><tr><td>Profit Before Tax</td><td>£-6,667</td><td>£-6,367</td><td>£-5,849</td><td>£-5,319</td><td>£-4,664</td><td>£-28,866</td></tr><tr><td>Profit After Tax      </td><td>£-6,667</td><td>£-6,367</td><td>£-5,849</td><td>£-5,319</td><td>£-4,664</td><td>£-28,866</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,600</td><td>£24,276</td><td>£32,305</td><td>£70,195</td></tr><tr><td>Net Return</td><td>£-6,661</td><td>£-6,360</td><td>£7,751</td><td>£18,957</td><td>£27,641</td><td>£41,329</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>18%</td></tr></tbody></table></div></div></template></turbo-stream>