<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>£20,928</td><td>£21,242</td><td>£21,773</td><td>£22,317</td><td>£22,987</td><td>£109,247</td></tr><tr><td>Total Expenses</td><td>£29,373</td><td>£29,416</td><td>£29,480</td><td>£29,546</td><td>£29,623</td><td>£147,439</td></tr><tr><td>Profit Before Tax</td><td>£-8,445</td><td>£-8,174</td><td>£-7,707</td><td>£-7,228</td><td>£-6,636</td><td>£-38,192</td></tr><tr><td>Profit After Tax      </td><td>£-8,445</td><td>£-8,174</td><td>£-7,707</td><td>£-7,228</td><td>£-6,636</td><td>£-38,192</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,068</td><td>£69,679</td></tr><tr><td>Net Return</td><td>£-8,439</td><td>£-8,168</td><td>£5,793</td><td>£16,870</td><td>£25,431</td><td>£31,488</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>8%</td><td>11%</td><td>14%</td></tr></tbody></table></div></div></template></turbo-stream>