<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>£12,240</td><td>£12,424</td><td>£12,734</td><td>£13,053</td><td>£13,444</td><td>£63,894</td></tr><tr><td>Total Expenses</td><td>£18,896</td><td>£18,960</td><td>£19,034</td><td>£19,110</td><td>£19,192</td><td>£95,191</td></tr><tr><td>Profit Before Tax</td><td>£-6,656</td><td>£-6,536</td><td>£-6,300</td><td>£-6,057</td><td>£-5,747</td><td>£-31,296</td></tr><tr><td>Profit After Tax      </td><td>£-6,656</td><td>£-6,536</td><td>£-6,300</td><td>£-6,057</td><td>£-5,747</td><td>£-31,296</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,900</td><td>£14,102</td><td>£18,765</td><td>£40,775</td></tr><tr><td>Net Return</td><td>£-6,652</td><td>£-6,532</td><td>£1,600</td><td>£8,045</td><td>£13,018</td><td>£9,479</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>