<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>£12,756</td><td>£12,947</td><td>£13,271</td><td>£13,603</td><td>£14,011</td><td>£66,588</td></tr><tr><td>Total Expenses</td><td>£20,137</td><td>£20,203</td><td>£20,278</td><td>£20,355</td><td>£20,438</td><td>£101,411</td></tr><tr><td>Profit Before Tax</td><td>£-7,381</td><td>£-7,255</td><td>£-7,007</td><td>£-6,752</td><td>£-6,428</td><td>£-34,823</td></tr><tr><td>Profit After Tax      </td><td>£-7,381</td><td>£-7,255</td><td>£-7,007</td><td>£-6,752</td><td>£-6,428</td><td>£-34,823</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,191</td><td>£43,872</td></tr><tr><td>Net Return</td><td>£-7,377</td><td>£-7,251</td><td>£1,493</td><td>£8,421</td><td>£13,763</td><td>£9,049</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>