<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>£13,476</td><td>£13,678</td><td>£14,020</td><td>£14,371</td><td>£14,802</td><td>£70,347</td></tr><tr><td>Total Expenses</td><td>£18,622</td><td>£18,689</td><td>£18,766</td><td>£18,845</td><td>£18,931</td><td>£93,852</td></tr><tr><td>Profit Before Tax</td><td>£-5,146</td><td>£-5,011</td><td>£-4,746</td><td>£-4,474</td><td>£-4,129</td><td>£-23,506</td></tr><tr><td>Profit After Tax      </td><td>£-5,146</td><td>£-5,011</td><td>£-4,746</td><td>£-4,474</td><td>£-4,129</td><td>£-23,506</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,700</td><td>£13,745</td><td>£18,290</td><td>£39,743</td></tr><tr><td>Net Return</td><td>£-5,143</td><td>£-5,007</td><td>£2,954</td><td>£9,271</td><td>£14,162</td><td>£16,237</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>8%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>