<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>£17,604</td><td>£17,868</td><td>£18,315</td><td>£18,773</td><td>£19,336</td><td>£91,895</td></tr><tr><td>Total Expenses</td><td>£25,582</td><td>£25,654</td><td>£25,742</td><td>£25,831</td><td>£25,930</td><td>£128,739</td></tr><tr><td>Profit Before Tax</td><td>£-7,978</td><td>£-7,786</td><td>£-7,427</td><td>£-7,059</td><td>£-6,595</td><td>£-36,844</td></tr><tr><td>Profit After Tax      </td><td>£-7,978</td><td>£-7,786</td><td>£-7,427</td><td>£-7,059</td><td>£-6,595</td><td>£-36,844</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£56,776</td></tr><tr><td>Net Return</td><td>£-7,972</td><td>£-7,780</td><td>£3,573</td><td>£12,577</td><td>£19,535</td><td>£19,932</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>