<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>£26,520</td><td>£26,918</td><td>£27,591</td><td>£28,281</td><td>£29,129</td><td>£138,438</td></tr><tr><td>Total Expenses</td><td>£33,873</td><td>£33,958</td><td>£34,069</td><td>£34,182</td><td>£34,309</td><td>£170,390</td></tr><tr><td>Profit Before Tax</td><td>£-7,353</td><td>£-7,041</td><td>£-6,478</td><td>£-5,901</td><td>£-5,180</td><td>£-31,952</td></tr><tr><td>Profit After Tax      </td><td>£-7,353</td><td>£-7,041</td><td>£-6,478</td><td>£-5,901</td><td>£-5,180</td><td>£-31,952</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,730</td><td>£26,294</td><td>£34,989</td><td>£76,028</td></tr><tr><td>Net Return</td><td>£-7,345</td><td>£-7,033</td><td>£8,252</td><td>£20,393</td><td>£29,809</td><td>£44,076</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>18%</td></tr></tbody></table></div></div></template></turbo-stream>