<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>£10,848</td><td>£11,011</td><td>£11,286</td><td>£11,568</td><td>£11,915</td><td>£56,628</td></tr><tr><td>Total Expenses</td><td>£16,971</td><td>£17,033</td><td>£17,104</td><td>£17,176</td><td>£17,253</td><td>£85,537</td></tr><tr><td>Profit Before Tax</td><td>£-6,123</td><td>£-6,023</td><td>£-5,818</td><td>£-5,608</td><td>£-5,338</td><td>£-28,909</td></tr><tr><td>Profit After Tax      </td><td>£-6,123</td><td>£-6,023</td><td>£-5,818</td><td>£-5,608</td><td>£-5,338</td><td>£-28,909</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,628</td><td>£36,130</td></tr><tr><td>Net Return</td><td>£-6,120</td><td>£-6,019</td><td>£1,182</td><td>£6,887</td><td>£11,290</td><td>£7,221</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-26%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-5%</td><td>1%</td><td>6%</td><td>10%</td><td>7%</td></tr></tbody></table></div></div></template></turbo-stream>