<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>£18,600</td><td>£18,879</td><td>£19,351</td><td>£19,835</td><td>£20,430</td><td>£97,095</td></tr><tr><td>Total Expenses</td><td>£28,459</td><td>£28,532</td><td>£28,623</td><td>£28,715</td><td>£28,817</td><td>£143,145</td></tr><tr><td>Profit Before Tax</td><td>£-9,859</td><td>£-9,653</td><td>£-9,272</td><td>£-8,880</td><td>£-8,387</td><td>£-46,051</td></tr><tr><td>Profit After Tax      </td><td>£-9,859</td><td>£-9,653</td><td>£-9,272</td><td>£-8,880</td><td>£-8,387</td><td>£-46,051</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,400</td><td>£22,134</td><td>£29,455</td><td>£64,002</td></tr><tr><td>Net Return</td><td>£-9,852</td><td>£-9,647</td><td>£3,129</td><td>£13,254</td><td>£21,067</td><td>£17,951</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-22%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>2%</td><td>6%</td><td>10%</td><td>9%</td></tr></tbody></table></div></div></template></turbo-stream>