<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>£15,840</td><td>£16,078</td><td>£16,480</td><td>£16,892</td><td>£17,398</td><td>£82,687</td></tr><tr><td>Total Expenses</td><td>£23,223</td><td>£23,293</td><td>£23,376</td><td>£23,461</td><td>£23,554</td><td>£116,908</td></tr><tr><td>Profit Before Tax</td><td>£-7,383</td><td>£-7,215</td><td>£-6,896</td><td>£-6,570</td><td>£-6,156</td><td>£-34,221</td></tr><tr><td>Profit After Tax      </td><td>£-7,383</td><td>£-7,215</td><td>£-6,896</td><td>£-6,570</td><td>£-6,156</td><td>£-34,221</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,900</td><td>£17,672</td><td>£23,516</td><td>£51,098</td></tr><tr><td>Net Return</td><td>£-7,378</td><td>£-7,210</td><td>£3,004</td><td>£11,102</td><td>£17,360</td><td>£16,877</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>10%</td></tr></tbody></table></div></div></template></turbo-stream>