<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>£19,200</td><td>£19,488</td><td>£19,975</td><td>£20,475</td><td>£21,089</td><td>£100,227</td></tr><tr><td>Total Expenses</td><td>£27,723</td><td>£27,798</td><td>£27,889</td><td>£27,983</td><td>£28,087</td><td>£139,481</td></tr><tr><td>Profit Before Tax</td><td>£-8,523</td><td>£-8,310</td><td>£-7,914</td><td>£-7,509</td><td>£-6,999</td><td>£-39,254</td></tr><tr><td>Profit After Tax      </td><td>£-8,523</td><td>£-8,310</td><td>£-7,914</td><td>£-7,509</td><td>£-6,999</td><td>£-39,254</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,999</td><td>£21,419</td><td>£28,502</td><td>£61,932</td></tr><tr><td>Net Return</td><td>£-8,517</td><td>£-8,304</td><td>£4,085</td><td>£13,910</td><td>£21,504</td><td>£22,678</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-20%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>11%</td></tr></tbody></table></div></div></template></turbo-stream>