<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>£26,316</td><td>£26,711</td><td>£27,379</td><td>£28,063</td><td>£28,905</td><td>£137,373</td></tr><tr><td>Total Expenses</td><td>£33,634</td><td>£33,719</td><td>£33,829</td><td>£33,942</td><td>£34,068</td><td>£169,193</td></tr><tr><td>Profit Before Tax</td><td>£-7,318</td><td>£-7,009</td><td>£-6,451</td><td>£-5,879</td><td>£-5,164</td><td>£-31,820</td></tr><tr><td>Profit After Tax      </td><td>£-7,318</td><td>£-7,009</td><td>£-6,451</td><td>£-5,879</td><td>£-5,164</td><td>£-31,820</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,620</td><td>£26,097</td><td>£34,728</td><td>£75,460</td></tr><tr><td>Net Return</td><td>£-7,311</td><td>£-7,001</td><td>£8,170</td><td>£20,219</td><td>£29,564</td><td>£43,640</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>