<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>£14,244</td><td>£14,458</td><td>£14,819</td><td>£15,190</td><td>£15,645</td><td>£74,356</td></tr><tr><td>Total Expenses</td><td>£21,080</td><td>£21,147</td><td>£21,226</td><td>£21,307</td><td>£21,395</td><td>£106,156</td></tr><tr><td>Profit Before Tax</td><td>£-6,836</td><td>£-6,689</td><td>£-6,407</td><td>£-6,118</td><td>£-5,750</td><td>£-31,800</td></tr><tr><td>Profit After Tax      </td><td>£-6,836</td><td>£-6,689</td><td>£-6,407</td><td>£-6,118</td><td>£-5,750</td><td>£-31,800</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,900</td><td>£15,887</td><td>£21,141</td><td>£45,937</td></tr><tr><td>Net Return</td><td>£-6,831</td><td>£-6,685</td><td>£2,493</td><td>£9,769</td><td>£15,391</td><td>£14,137</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-22%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>2%</td><td>7%</td><td>11%</td><td>10%</td></tr></tbody></table></div></div></template></turbo-stream>