<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>£1,440</td><td>£1,462</td><td>£1,498</td><td>£1,536</td><td>£1,582</td><td>£7,517</td></tr><tr><td>Total Expenses</td><td>£4,525</td><td>£4,573</td><td>£4,619</td><td>£4,667</td><td>£4,714</td><td>£23,097</td></tr><tr><td>Profit Before Tax</td><td>£-3,085</td><td>£-3,111</td><td>£-3,121</td><td>£-3,131</td><td>£-3,132</td><td>£-15,580</td></tr><tr><td>Profit After Tax      </td><td>£-3,085</td><td>£-3,111</td><td>£-3,121</td><td>£-3,131</td><td>£-3,132</td><td>£-15,580</td></tr><tr><td>Change In Property Value</td><td>£1,200</td><td>£1,224</td><td>£2,497</td><td>£3,246</td><td>£3,408</td><td>£11,575</td></tr><tr><td>Net Return</td><td>£-1,885</td><td>£-1,887</td><td>£-624</td><td>£115</td><td>£276</td><td>£-4,005</td></tr><tr><td>Return From Rental Income (%)</td><td>-16%</td><td>-16%</td><td>-16%</td><td>-16%</td><td>-16%</td><td>-82%</td></tr><tr><td>Total Net Return (%)</td><td>-10%</td><td>-10%</td><td>-3%</td><td>1%</td><td>1%</td><td>-21%</td></tr></tbody></table></div></div></template></turbo-stream>