<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>£21,060</td><td>£21,376</td><td>£21,910</td><td>£22,458</td><td>£23,132</td><td>£109,936</td></tr><tr><td>Total Expenses</td><td>£27,316</td><td>£27,393</td><td>£27,490</td><td>£27,589</td><td>£27,699</td><td>£137,486</td></tr><tr><td>Profit Before Tax</td><td>£-6,256</td><td>£-6,018</td><td>£-5,580</td><td>£-5,130</td><td>£-4,567</td><td>£-27,550</td></tr><tr><td>Profit After Tax      </td><td>£-6,256</td><td>£-6,018</td><td>£-5,580</td><td>£-5,130</td><td>£-4,567</td><td>£-27,550</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,700</td><td>£20,885</td><td>£27,792</td><td>£60,389</td></tr><tr><td>Net Return</td><td>£-6,250</td><td>£-6,012</td><td>£6,121</td><td>£15,754</td><td>£23,225</td><td>£32,839</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>