<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>£972</td><td>£987</td><td>£1,011</td><td>£1,037</td><td>£1,068</td><td>£5,074</td></tr><tr><td>Total Expenses</td><td>£3,089</td><td>£3,137</td><td>£3,182</td><td>£3,228</td><td>£3,274</td><td>£15,910</td></tr><tr><td>Profit Before Tax</td><td>£-2,117</td><td>£-2,150</td><td>£-2,171</td><td>£-2,192</td><td>£-2,206</td><td>£-10,836</td></tr><tr><td>Profit After Tax      </td><td>£-2,117</td><td>£-2,150</td><td>£-2,171</td><td>£-2,192</td><td>£-2,206</td><td>£-10,836</td></tr><tr><td>Change In Property Value</td><td>£250</td><td>£253</td><td>£765</td><td>£1,051</td><td>£1,229</td><td>£3,548</td></tr><tr><td>Net Return</td><td>£-1,867</td><td>£-1,897</td><td>£-1,406</td><td>£-1,141</td><td>£-977</td><td>£-7,288</td></tr><tr><td>Return From Rental Income (%)</td><td>-25%</td><td>-25%</td><td>-26%</td><td>-26%</td><td>-26%</td><td>-127%</td></tr><tr><td>Total Net Return (%)</td><td>-22%</td><td>-22%</td><td>-17%</td><td>-13%</td><td>-11%</td><td>-86%</td></tr></tbody></table></div></div></template></turbo-stream>