<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>£19,380</td><td>£19,671</td><td>£20,162</td><td>£20,667</td><td>£21,287</td><td>£101,166</td></tr><tr><td>Total Expenses</td><td>£28,735</td><td>£28,810</td><td>£28,902</td><td>£28,996</td><td>£29,101</td><td>£144,544</td></tr><tr><td>Profit Before Tax</td><td>£-9,355</td><td>£-9,139</td><td>£-8,740</td><td>£-8,330</td><td>£-7,814</td><td>£-43,378</td></tr><tr><td>Profit After Tax      </td><td>£-9,355</td><td>£-9,139</td><td>£-8,740</td><td>£-8,330</td><td>£-7,814</td><td>£-43,378</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£64,518</td></tr><tr><td>Net Return</td><td>£-9,349</td><td>£-9,133</td><td>£3,761</td><td>£13,983</td><td>£21,878</td><td>£21,140</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>10%</td></tr></tbody></table></div></div></template></turbo-stream>