<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>£20,796</td><td>£21,108</td><td>£21,636</td><td>£22,177</td><td>£22,842</td><td>£108,558</td></tr><tr><td>Total Expenses</td><td>£29,868</td><td>£29,946</td><td>£30,041</td><td>£30,139</td><td>£30,248</td><td>£150,243</td></tr><tr><td>Profit Before Tax</td><td>£-9,072</td><td>£-8,838</td><td>£-8,406</td><td>£-7,963</td><td>£-7,407</td><td>£-41,685</td></tr><tr><td>Profit After Tax      </td><td>£-9,072</td><td>£-8,838</td><td>£-8,406</td><td>£-7,963</td><td>£-7,407</td><td>£-41,685</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£67,099</td></tr><tr><td>Net Return</td><td>£-9,066</td><td>£-8,831</td><td>£4,595</td><td>£15,243</td><td>£23,473</td><td>£25,414</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>12%</td></tr></tbody></table></div></div></template></turbo-stream>