<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>£11,400</td><td>£11,571</td><td>£11,860</td><td>£12,157</td><td>£12,521</td><td>£59,510</td></tr><tr><td>Total Expenses</td><td>£18,217</td><td>£18,280</td><td>£18,351</td><td>£18,425</td><td>£18,504</td><td>£91,777</td></tr><tr><td>Profit Before Tax</td><td>£-6,817</td><td>£-6,709</td><td>£-6,491</td><td>£-6,268</td><td>£-5,983</td><td>£-32,267</td></tr><tr><td>Profit After Tax      </td><td>£-6,817</td><td>£-6,709</td><td>£-6,491</td><td>£-6,268</td><td>£-5,983</td><td>£-32,267</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,600</td><td>£13,566</td><td>£18,053</td><td>£39,227</td></tr><tr><td>Net Return</td><td>£-6,813</td><td>£-6,705</td><td>£1,109</td><td>£7,298</td><td>£12,070</td><td>£6,960</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-27%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>1%</td><td>6%</td><td>10%</td><td>6%</td></tr></tbody></table></div></div></template></turbo-stream>