<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>£16,248</td><td>£16,492</td><td>£16,904</td><td>£17,327</td><td>£17,846</td><td>£84,817</td></tr><tr><td>Total Expenses</td><td>£29,414</td><td>£29,484</td><td>£29,568</td><td>£29,654</td><td>£29,749</td><td>£147,869</td></tr><tr><td>Profit Before Tax</td><td>£-13,166</td><td>£-12,992</td><td>£-12,664</td><td>£-12,328</td><td>£-11,902</td><td>£-63,052</td></tr><tr><td>Profit After Tax      </td><td>£-13,166</td><td>£-12,992</td><td>£-12,664</td><td>£-12,328</td><td>£-11,902</td><td>£-63,052</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£67,099</td></tr><tr><td>Net Return</td><td>£-13,159</td><td>£-12,986</td><td>£336</td><td>£10,878</td><td>£18,977</td><td>£4,047</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>