<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>£24,180</td><td>£24,543</td><td>£25,156</td><td>£25,785</td><td>£26,559</td><td>£126,223</td></tr><tr><td>Total Expenses</td><td>£35,365</td><td>£35,447</td><td>£35,551</td><td>£35,658</td><td>£35,778</td><td>£177,798</td></tr><tr><td>Profit Before Tax</td><td>£-11,185</td><td>£-10,904</td><td>£-10,395</td><td>£-9,873</td><td>£-9,219</td><td>£-51,575</td></tr><tr><td>Profit After Tax      </td><td>£-11,185</td><td>£-10,904</td><td>£-10,395</td><td>£-9,873</td><td>£-9,219</td><td>£-51,575</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,600</td><td>£27,847</td><td>£37,056</td><td>£80,518</td></tr><tr><td>Net Return</td><td>£-11,177</td><td>£-10,896</td><td>£5,205</td><td>£17,974</td><td>£27,837</td><td>£28,943</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-20%</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>