<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>£16,872</td><td>£17,125</td><td>£17,553</td><td>£17,992</td><td>£18,532</td><td>£88,074</td></tr><tr><td>Total Expenses</td><td>£30,468</td><td>£30,539</td><td>£30,625</td><td>£30,713</td><td>£30,809</td><td>£153,154</td></tr><tr><td>Profit Before Tax</td><td>£-13,596</td><td>£-13,414</td><td>£-13,072</td><td>£-12,721</td><td>£-12,277</td><td>£-65,080</td></tr><tr><td>Profit After Tax      </td><td>£-13,596</td><td>£-13,414</td><td>£-13,072</td><td>£-12,721</td><td>£-12,277</td><td>£-65,080</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,068</td><td>£69,679</td></tr><tr><td>Net Return</td><td>£-13,589</td><td>£-13,407</td><td>£429</td><td>£11,377</td><td>£19,790</td><td>£4,600</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-5%</td><td>-29%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>0%</td><td>5%</td><td>9%</td><td>2%</td></tr></tbody></table></div></div></template></turbo-stream>