<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>£27,204</td><td>£27,612</td><td>£28,302</td><td>£29,010</td><td>£29,880</td><td>£142,009</td></tr><tr><td>Total Expenses</td><td>£38,444</td><td>£38,531</td><td>£38,643</td><td>£38,758</td><td>£38,887</td><td>£193,263</td></tr><tr><td>Profit Before Tax</td><td>£-11,240</td><td>£-10,919</td><td>£-10,341</td><td>£-9,748</td><td>£-9,007</td><td>£-51,254</td></tr><tr><td>Profit After Tax      </td><td>£-11,240</td><td>£-10,919</td><td>£-10,341</td><td>£-9,748</td><td>£-9,007</td><td>£-51,254</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£-11,232</td><td>£-10,910</td><td>£6,660</td><td>£20,598</td><td>£31,374</td><td>£36,490</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>