<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>£14,616</td><td>£14,835</td><td>£15,206</td><td>£15,586</td><td>£16,054</td><td>£76,298</td></tr><tr><td>Total Expenses</td><td>£20,522</td><td>£20,590</td><td>£20,670</td><td>£20,752</td><td>£20,841</td><td>£103,374</td></tr><tr><td>Profit Before Tax</td><td>£-5,906</td><td>£-5,755</td><td>£-5,464</td><td>£-5,165</td><td>£-4,787</td><td>£-27,077</td></tr><tr><td>Profit After Tax      </td><td>£-5,906</td><td>£-5,755</td><td>£-5,464</td><td>£-5,165</td><td>£-4,787</td><td>£-27,077</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,600</td><td>£15,351</td><td>£20,428</td><td>£44,388</td></tr><tr><td>Net Return</td><td>£-5,902</td><td>£-5,750</td><td>£3,136</td><td>£10,186</td><td>£15,641</td><td>£17,312</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>7%</td><td>11%</td><td>12%</td></tr></tbody></table></div></div></template></turbo-stream>