<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>£10,560</td><td>£10,718</td><td>£10,986</td><td>£11,261</td><td>£11,599</td><td>£55,125</td></tr><tr><td>Total Expenses</td><td>£16,147</td><td>£16,209</td><td>£16,278</td><td>£16,350</td><td>£16,426</td><td>£81,410</td></tr><tr><td>Profit Before Tax</td><td>£-5,587</td><td>£-5,490</td><td>£-5,292</td><td>£-5,089</td><td>£-4,827</td><td>£-26,285</td></tr><tr><td>Profit After Tax      </td><td>£-5,587</td><td>£-5,490</td><td>£-5,292</td><td>£-5,089</td><td>£-4,827</td><td>£-26,285</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,599</td><td>£11,779</td><td>£15,675</td><td>£34,060</td></tr><tr><td>Net Return</td><td>£-5,583</td><td>£-5,487</td><td>£1,307</td><td>£6,691</td><td>£10,848</td><td>£7,775</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-25%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>10%</td><td>7%</td></tr></tbody></table></div></div></template></turbo-stream>