<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>£20,796</td><td>£21,108</td><td>£21,636</td><td>£22,177</td><td>£22,842</td><td>£108,558</td></tr><tr><td>Total Expenses</td><td>£35,820</td><td>£35,897</td><td>£35,993</td><td>£36,090</td><td>£36,200</td><td>£179,999</td></tr><tr><td>Profit Before Tax</td><td>£-15,024</td><td>£-14,789</td><td>£-14,357</td><td>£-13,914</td><td>£-13,358</td><td>£-71,441</td></tr><tr><td>Profit After Tax      </td><td>£-15,024</td><td>£-14,789</td><td>£-14,357</td><td>£-13,914</td><td>£-13,358</td><td>£-71,441</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,000</td><td>£28,561</td><td>£38,006</td><td>£82,583</td></tr><tr><td>Net Return</td><td>£-15,016</td><td>£-14,781</td><td>£1,643</td><td>£14,647</td><td>£24,648</td><td>£11,142</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-27%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>1%</td><td>5%</td><td>9%</td><td>4%</td></tr></tbody></table></div></div></template></turbo-stream>