<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>£7,104</td><td>£7,211</td><td>£7,391</td><td>£7,576</td><td>£7,803</td><td>£37,084</td></tr><tr><td>Total Expenses</td><td>£14,502</td><td>£14,524</td><td>£14,552</td><td>£14,582</td><td>£14,615</td><td>£72,775</td></tr><tr><td>Profit Before Tax</td><td>£-7,398</td><td>£-7,313</td><td>£-7,162</td><td>£-7,006</td><td>£-6,812</td><td>£-35,691</td></tr><tr><td>Profit After Tax      </td><td>£-7,398</td><td>£-7,313</td><td>£-7,162</td><td>£-7,006</td><td>£-6,812</td><td>£-35,691</td></tr><tr><td>Change In Property Value</td><td>£3,350</td><td>£3,384</td><td>£10,252</td><td>£14,079</td><td>£16,473</td><td>£47,538</td></tr><tr><td>Net Return</td><td>£-4,048</td><td>£-3,930</td><td>£3,090</td><td>£7,073</td><td>£9,661</td><td>£11,847</td></tr><tr><td>Return From Rental Income (%)</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-6%</td><td>-34%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>7%</td><td>9%</td><td>11%</td></tr></tbody></table></div></div></template></turbo-stream>