<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>£10,716</td><td>£10,877</td><td>£11,149</td><td>£11,427</td><td>£11,770</td><td>£55,939</td></tr><tr><td>Total Expenses</td><td>£16,363</td><td>£16,425</td><td>£16,495</td><td>£16,567</td><td>£16,644</td><td>£82,493</td></tr><tr><td>Profit Before Tax</td><td>£-5,647</td><td>£-5,548</td><td>£-5,346</td><td>£-5,139</td><td>£-4,873</td><td>£-26,554</td></tr><tr><td>Profit After Tax      </td><td>£-5,647</td><td>£-5,548</td><td>£-5,346</td><td>£-5,139</td><td>£-4,873</td><td>£-26,554</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,700</td><td>£11,960</td><td>£15,915</td><td>£34,582</td></tr><tr><td>Net Return</td><td>£-5,643</td><td>£-5,545</td><td>£1,354</td><td>£6,820</td><td>£11,042</td><td>£8,028</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-25%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>10%</td><td>8%</td></tr></tbody></table></div></div></template></turbo-stream>