<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>£14,004</td><td>£14,214</td><td>£14,569</td><td>£14,934</td><td>£15,382</td><td>£73,103</td></tr><tr><td>Total Expenses</td><td>£19,270</td><td>£19,337</td><td>£19,416</td><td>£19,496</td><td>£19,584</td><td>£97,104</td></tr><tr><td>Profit Before Tax</td><td>£-5,266</td><td>£-5,123</td><td>£-4,846</td><td>£-4,563</td><td>£-4,202</td><td>£-24,001</td></tr><tr><td>Profit After Tax      </td><td>£-5,266</td><td>£-5,123</td><td>£-4,846</td><td>£-4,563</td><td>£-4,202</td><td>£-24,001</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,000</td><td>£14,280</td><td>£19,003</td><td>£41,291</td></tr><tr><td>Net Return</td><td>£-5,262</td><td>£-5,119</td><td>£3,154</td><td>£9,718</td><td>£14,801</td><td>£17,291</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>8%</td><td>12%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>