<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>£11,472</td><td>£11,644</td><td>£11,935</td><td>£12,234</td><td>£12,601</td><td>£59,885</td></tr><tr><td>Total Expenses</td><td>£17,825</td><td>£17,888</td><td>£17,960</td><td>£18,034</td><td>£18,113</td><td>£89,821</td></tr><tr><td>Profit Before Tax</td><td>£-6,353</td><td>£-6,244</td><td>£-6,025</td><td>£-5,800</td><td>£-5,513</td><td>£-29,935</td></tr><tr><td>Profit After Tax      </td><td>£-6,353</td><td>£-6,244</td><td>£-6,025</td><td>£-5,800</td><td>£-5,513</td><td>£-29,935</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,399</td><td>£13,207</td><td>£17,575</td><td>£38,189</td></tr><tr><td>Net Return</td><td>£-6,349</td><td>£-6,240</td><td>£1,374</td><td>£7,407</td><td>£12,063</td><td>£8,254</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>