<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>£12,324</td><td>£12,509</td><td>£12,822</td><td>£13,142</td><td>£13,536</td><td>£64,333</td></tr><tr><td>Total Expenses</td><td>£18,507</td><td>£18,572</td><td>£18,646</td><td>£18,722</td><td>£18,804</td><td>£93,251</td></tr><tr><td>Profit Before Tax</td><td>£-6,183</td><td>£-6,063</td><td>£-5,824</td><td>£-5,580</td><td>£-5,268</td><td>£-28,918</td></tr><tr><td>Profit After Tax      </td><td>£-6,183</td><td>£-6,063</td><td>£-5,824</td><td>£-5,580</td><td>£-5,268</td><td>£-28,918</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,700</td><td>£13,745</td><td>£18,290</td><td>£39,743</td></tr><tr><td>Net Return</td><td>£-6,179</td><td>£-6,059</td><td>£1,876</td><td>£8,165</td><td>£13,023</td><td>£10,825</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-23%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>2%</td><td>7%</td><td>11%</td><td>9%</td></tr></tbody></table></div></div></template></turbo-stream>