<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>£10,824</td><td>£10,986</td><td>£11,261</td><td>£11,543</td><td>£11,889</td><td>£56,503</td></tr><tr><td>Total Expenses</td><td>£16,929</td><td>£16,991</td><td>£17,062</td><td>£17,134</td><td>£17,211</td><td>£85,326</td></tr><tr><td>Profit Before Tax</td><td>£-6,105</td><td>£-6,005</td><td>£-5,801</td><td>£-5,591</td><td>£-5,322</td><td>£-28,824</td></tr><tr><td>Profit After Tax      </td><td>£-6,105</td><td>£-6,005</td><td>£-5,801</td><td>£-5,591</td><td>£-5,322</td><td>£-28,824</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,980</td><td>£12,460</td><td>£16,580</td><td>£36,027</td></tr><tr><td>Net Return</td><td>£-6,101</td><td>£-6,001</td><td>£1,180</td><td>£6,868</td><td>£11,258</td><td>£7,203</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-26%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-5%</td><td>1%</td><td>6%</td><td>10%</td><td>7%</td></tr></tbody></table></div></div></template></turbo-stream>