<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>£19,536</td><td>£19,829</td><td>£20,325</td><td>£20,833</td><td>£21,458</td><td>£101,981</td></tr><tr><td>Total Expenses</td><td>£28,949</td><td>£29,024</td><td>£29,117</td><td>£29,211</td><td>£29,317</td><td>£145,618</td></tr><tr><td>Profit Before Tax</td><td>£-9,413</td><td>£-9,195</td><td>£-8,792</td><td>£-8,378</td><td>£-7,859</td><td>£-43,637</td></tr><tr><td>Profit After Tax      </td><td>£-9,413</td><td>£-9,195</td><td>£-8,792</td><td>£-8,378</td><td>£-7,859</td><td>£-43,637</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,600</td><td>£22,491</td><td>£29,930</td><td>£65,034</td></tr><tr><td>Net Return</td><td>£-9,407</td><td>£-9,189</td><td>£3,808</td><td>£14,113</td><td>£22,071</td><td>£21,397</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>10%</td></tr></tbody></table></div></div></template></turbo-stream>