<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>£15,996</td><td>£16,236</td><td>£16,642</td><td>£17,058</td><td>£17,570</td><td>£83,501</td></tr><tr><td>Total Expenses</td><td>£23,435</td><td>£23,505</td><td>£23,589</td><td>£23,674</td><td>£23,768</td><td>£117,971</td></tr><tr><td>Profit Before Tax</td><td>£-7,439</td><td>£-7,269</td><td>£-6,947</td><td>£-6,616</td><td>£-6,198</td><td>£-34,470</td></tr><tr><td>Profit After Tax      </td><td>£-7,439</td><td>£-7,269</td><td>£-6,947</td><td>£-6,616</td><td>£-6,198</td><td>£-34,470</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,999</td><td>£17,849</td><td>£23,751</td><td>£51,609</td></tr><tr><td>Net Return</td><td>£-7,434</td><td>£-7,264</td><td>£3,052</td><td>£11,232</td><td>£17,553</td><td>£17,139</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>