<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>£13,092</td><td>£13,288</td><td>£13,621</td><td>£13,961</td><td>£14,380</td><td>£68,342</td></tr><tr><td>Total Expenses</td><td>£18,584</td><td>£18,650</td><td>£18,726</td><td>£18,804</td><td>£18,888</td><td>£93,652</td></tr><tr><td>Profit Before Tax</td><td>£-5,492</td><td>£-5,361</td><td>£-5,105</td><td>£-4,843</td><td>£-4,508</td><td>£-25,310</td></tr><tr><td>Profit After Tax      </td><td>£-5,492</td><td>£-5,361</td><td>£-5,105</td><td>£-4,843</td><td>£-4,508</td><td>£-25,310</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,700</td><td>£13,745</td><td>£18,290</td><td>£39,743</td></tr><tr><td>Net Return</td><td>£-5,488</td><td>£-5,357</td><td>£2,595</td><td>£8,902</td><td>£13,782</td><td>£14,433</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</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>