<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>£18,720</td><td>£19,001</td><td>£19,476</td><td>£19,963</td><td>£20,562</td><td>£97,721</td></tr><tr><td>Total Expenses</td><td>£27,082</td><td>£27,156</td><td>£27,246</td><td>£27,339</td><td>£27,442</td><td>£136,265</td></tr><tr><td>Profit Before Tax</td><td>£-8,362</td><td>£-8,155</td><td>£-7,771</td><td>£-7,376</td><td>£-6,880</td><td>£-38,544</td></tr><tr><td>Profit After Tax      </td><td>£-8,362</td><td>£-8,155</td><td>£-7,771</td><td>£-7,376</td><td>£-6,880</td><td>£-38,544</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,700</td><td>£20,885</td><td>£27,792</td><td>£60,389</td></tr><tr><td>Net Return</td><td>£-8,356</td><td>£-8,149</td><td>£3,930</td><td>£13,509</td><td>£20,912</td><td>£21,845</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-20%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>11%</td></tr></tbody></table></div></div></template></turbo-stream>