<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>£7,956</td><td>£8,075</td><td>£8,277</td><td>£8,484</td><td>£8,739</td><td>£41,531</td></tr><tr><td>Total Expenses</td><td>£16,174</td><td>£16,197</td><td>£16,228</td><td>£16,260</td><td>£16,296</td><td>£81,155</td></tr><tr><td>Profit Before Tax</td><td>£-8,218</td><td>£-8,122</td><td>£-7,951</td><td>£-7,776</td><td>£-7,557</td><td>£-39,623</td></tr><tr><td>Profit After Tax      </td><td>£-8,218</td><td>£-8,122</td><td>£-7,951</td><td>£-7,776</td><td>£-7,557</td><td>£-39,623</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,788</td><td>£11,476</td><td>£15,761</td><td>£18,440</td><td>£53,214</td></tr><tr><td>Net Return</td><td>£-4,468</td><td>£-4,334</td><td>£3,525</td><td>£7,985</td><td>£10,883</td><td>£13,591</td></tr><tr><td>Return From Rental Income (%)</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-6%</td><td>-6%</td><td>-33%</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>