<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>£14,724</td><td>£14,945</td><td>£15,318</td><td>£15,701</td><td>£16,172</td><td>£76,861</td></tr><tr><td>Total Expenses</td><td>£22,318</td><td>£22,386</td><td>£22,466</td><td>£22,549</td><td>£22,638</td><td>£112,358</td></tr><tr><td>Profit Before Tax</td><td>£-7,594</td><td>£-7,441</td><td>£-7,148</td><td>£-6,847</td><td>£-6,466</td><td>£-35,496</td></tr><tr><td>Profit After Tax      </td><td>£-7,594</td><td>£-7,441</td><td>£-7,148</td><td>£-6,847</td><td>£-6,466</td><td>£-35,496</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£49,034</td></tr><tr><td>Net Return</td><td>£-7,589</td><td>£-7,437</td><td>£2,352</td><td>£10,111</td><td>£16,100</td><td>£13,537</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>-23%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>2%</td><td>7%</td><td>10%</td><td>9%</td></tr></tbody></table></div></div></template></turbo-stream>