<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>£11,676</td><td>£11,851</td><td>£12,147</td><td>£12,451</td><td>£12,825</td><td>£60,950</td></tr><tr><td>Total Expenses</td><td>£17,649</td><td>£17,712</td><td>£17,785</td><td>£17,859</td><td>£17,939</td><td>£88,945</td></tr><tr><td>Profit Before Tax</td><td>£-5,973</td><td>£-5,861</td><td>£-5,638</td><td>£-5,408</td><td>£-5,115</td><td>£-27,995</td></tr><tr><td>Profit After Tax      </td><td>£-5,973</td><td>£-5,861</td><td>£-5,638</td><td>£-5,408</td><td>£-5,115</td><td>£-27,995</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,300</td><td>£13,031</td><td>£17,340</td><td>£37,678</td></tr><tr><td>Net Return</td><td>£-5,969</td><td>£-5,858</td><td>£1,662</td><td>£7,623</td><td>£12,226</td><td>£9,684</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-24%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>7%</td><td>11%</td><td>8%</td></tr></tbody></table></div></div></template></turbo-stream>