<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>£23,100</td><td>£23,446</td><td>£24,033</td><td>£24,633</td><td>£25,372</td><td>£120,585</td></tr><tr><td>Total Expenses</td><td>£34,860</td><td>£34,940</td><td>£35,042</td><td>£35,146</td><td>£35,262</td><td>£175,251</td></tr><tr><td>Profit Before Tax</td><td>£-11,760</td><td>£-11,494</td><td>£-11,009</td><td>£-10,512</td><td>£-9,890</td><td>£-54,665</td></tr><tr><td>Profit After Tax      </td><td>£-11,760</td><td>£-11,494</td><td>£-11,009</td><td>£-10,512</td><td>£-9,890</td><td>£-54,665</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,400</td><td>£27,490</td><td>£36,581</td><td>£79,486</td></tr><tr><td>Net Return</td><td>£-11,752</td><td>£-11,486</td><td>£4,391</td><td>£16,977</td><td>£26,691</td><td>£24,821</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-4%</td><td>2%</td><td>7%</td><td>10%</td><td>10%</td></tr></tbody></table></div></div></template></turbo-stream>