<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>£13,764</td><td>£13,970</td><td>£14,320</td><td>£14,678</td><td>£15,118</td><td>£71,850</td></tr><tr><td>Total Expenses</td><td>£20,437</td><td>£20,503</td><td>£20,581</td><td>£20,661</td><td>£20,748</td><td>£102,930</td></tr><tr><td>Profit Before Tax</td><td>£-6,673</td><td>£-6,533</td><td>£-6,261</td><td>£-5,983</td><td>£-5,629</td><td>£-31,080</td></tr><tr><td>Profit After Tax      </td><td>£-6,673</td><td>£-6,533</td><td>£-6,261</td><td>£-5,983</td><td>£-5,629</td><td>£-31,080</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,600</td><td>£15,351</td><td>£20,428</td><td>£44,388</td></tr><tr><td>Net Return</td><td>£-6,668</td><td>£-6,529</td><td>£2,339</td><td>£9,368</td><td>£14,799</td><td>£13,309</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-22%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>2%</td><td>7%</td><td>11%</td><td>10%</td></tr></tbody></table></div></div></template></turbo-stream>