<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>£16,308</td><td>£16,553</td><td>£16,966</td><td>£17,391</td><td>£17,912</td><td>£85,130</td></tr><tr><td>Total Expenses</td><td>£20,651</td><td>£20,722</td><td>£20,806</td><td>£20,892</td><td>£20,987</td><td>£104,059</td></tr><tr><td>Profit Before Tax</td><td>£-4,343</td><td>£-4,169</td><td>£-3,840</td><td>£-3,502</td><td>£-3,075</td><td>£-18,929</td></tr><tr><td>Profit After Tax      </td><td>£-4,343</td><td>£-4,169</td><td>£-3,840</td><td>£-3,502</td><td>£-3,075</td><td>£-18,929</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,580</td><td>£15,316</td><td>£20,381</td><td>£44,285</td></tr><tr><td>Net Return</td><td>£-4,339</td><td>£-4,165</td><td>£4,740</td><td>£11,814</td><td>£17,306</td><td>£25,356</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>9%</td><td>12%</td><td>18%</td></tr></tbody></table></div></div></template></turbo-stream>