<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>£14,880</td><td>£15,103</td><td>£15,481</td><td>£15,868</td><td>£16,344</td><td>£77,676</td></tr><tr><td>Total Expenses</td><td>£21,937</td><td>£22,005</td><td>£22,086</td><td>£22,168</td><td>£22,259</td><td>£110,455</td></tr><tr><td>Profit Before Tax</td><td>£-7,057</td><td>£-6,902</td><td>£-6,605</td><td>£-6,301</td><td>£-5,915</td><td>£-32,780</td></tr><tr><td>Profit After Tax      </td><td>£-7,057</td><td>£-6,902</td><td>£-6,605</td><td>£-6,301</td><td>£-5,915</td><td>£-32,780</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,300</td><td>£16,601</td><td>£22,091</td><td>£48,001</td></tr><tr><td>Net Return</td><td>£-7,052</td><td>£-6,897</td><td>£2,695</td><td>£10,300</td><td>£16,176</td><td>£15,222</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-4%</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>