<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>£16,584</td><td>£16,833</td><td>£17,254</td><td>£17,685</td><td>£18,215</td><td>£86,571</td></tr><tr><td>Total Expenses</td><td>£24,885</td><td>£24,955</td><td>£25,040</td><td>£25,127</td><td>£25,223</td><td>£125,231</td></tr><tr><td>Profit Before Tax</td><td>£-8,301</td><td>£-8,123</td><td>£-7,787</td><td>£-7,443</td><td>£-7,008</td><td>£-38,660</td></tr><tr><td>Profit After Tax      </td><td>£-8,301</td><td>£-8,123</td><td>£-7,787</td><td>£-7,443</td><td>£-7,008</td><td>£-38,660</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,700</td><td>£19,100</td><td>£25,416</td><td>£55,227</td></tr><tr><td>Net Return</td><td>£-8,295</td><td>£-8,117</td><td>£2,913</td><td>£11,657</td><td>£18,409</td><td>£16,567</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-22%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>2%</td><td>7%</td><td>10%</td><td>9%</td></tr></tbody></table></div></div></template></turbo-stream>