<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>£27,120</td><td>£27,527</td><td>£28,215</td><td>£28,920</td><td>£29,788</td><td>£141,570</td></tr><tr><td>Total Expenses</td><td>£39,428</td><td>£39,514</td><td>£39,626</td><td>£39,740</td><td>£39,870</td><td>£198,178</td></tr><tr><td>Profit Before Tax</td><td>£-12,308</td><td>£-11,988</td><td>£-11,411</td><td>£-10,820</td><td>£-10,082</td><td>£-56,608</td></tr><tr><td>Profit After Tax      </td><td>£-12,308</td><td>£-11,988</td><td>£-11,411</td><td>£-10,820</td><td>£-10,082</td><td>£-56,608</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£90,325</td></tr><tr><td>Net Return</td><td>£-12,299</td><td>£-11,979</td><td>£6,089</td><td>£20,418</td><td>£31,487</td><td>£33,717</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>11%</td></tr></tbody></table></div></div></template></turbo-stream>