<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>£15,624</td><td>£15,858</td><td>£16,255</td><td>£16,661</td><td>£17,161</td><td>£81,559</td></tr><tr><td>Total Expenses</td><td>£28,359</td><td>£28,429</td><td>£28,511</td><td>£28,596</td><td>£28,688</td><td>£142,584</td></tr><tr><td>Profit Before Tax</td><td>£-12,735</td><td>£-12,570</td><td>£-12,256</td><td>£-11,935</td><td>£-11,527</td><td>£-61,024</td></tr><tr><td>Profit After Tax      </td><td>£-12,735</td><td>£-12,570</td><td>£-12,256</td><td>£-11,935</td><td>£-11,527</td><td>£-61,024</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£64,518</td></tr><tr><td>Net Return</td><td>£-12,729</td><td>£-12,564</td><td>£244</td><td>£10,378</td><td>£18,165</td><td>£3,494</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-6%</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>