<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>£27,996</td><td>£28,416</td><td>£29,126</td><td>£29,854</td><td>£30,750</td><td>£146,143</td></tr><tr><td>Total Expenses</td><td>£36,540</td><td>£36,628</td><td>£36,742</td><td>£36,858</td><td>£36,990</td><td>£183,758</td></tr><tr><td>Profit Before Tax</td><td>£-8,544</td><td>£-8,212</td><td>£-7,615</td><td>£-7,004</td><td>£-6,240</td><td>£-37,615</td></tr><tr><td>Profit After Tax      </td><td>£-8,544</td><td>£-8,212</td><td>£-7,615</td><td>£-7,004</td><td>£-6,240</td><td>£-37,615</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,000</td><td>£28,561</td><td>£38,006</td><td>£82,583</td></tr><tr><td>Net Return</td><td>£-8,536</td><td>£-8,204</td><td>£8,385</td><td>£21,557</td><td>£31,766</td><td>£44,968</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>