<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>£15,756</td><td>£15,992</td><td>£16,392</td><td>£16,802</td><td>£17,306</td><td>£82,248</td></tr><tr><td>Total Expenses</td><td>£24,405</td><td>£24,475</td><td>£24,558</td><td>£24,642</td><td>£24,735</td><td>£122,815</td></tr><tr><td>Profit Before Tax</td><td>£-8,649</td><td>£-8,482</td><td>£-8,165</td><td>£-7,840</td><td>£-7,429</td><td>£-40,567</td></tr><tr><td>Profit After Tax      </td><td>£-8,649</td><td>£-8,482</td><td>£-8,165</td><td>£-7,840</td><td>£-7,429</td><td>£-40,567</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£54,195</td></tr><tr><td>Net Return</td><td>£-8,644</td><td>£-8,477</td><td>£2,335</td><td>£10,902</td><td>£17,512</td><td>£13,628</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-24%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>10%</td><td>8%</td></tr></tbody></table></div></div></template></turbo-stream>