<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>£15,000</td><td>£15,225</td><td>£15,606</td><td>£15,996</td><td>£16,476</td><td>£78,302</td></tr><tr><td>Total Expenses</td><td>£27,305</td><td>£27,374</td><td>£27,455</td><td>£27,537</td><td>£27,628</td><td>£137,298</td></tr><tr><td>Profit Before Tax</td><td>£-12,305</td><td>£-12,149</td><td>£-11,849</td><td>£-11,542</td><td>£-11,152</td><td>£-58,996</td></tr><tr><td>Profit After Tax      </td><td>£-12,305</td><td>£-12,149</td><td>£-11,849</td><td>£-11,542</td><td>£-11,152</td><td>£-58,996</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£-12,299</td><td>£-12,142</td><td>£151</td><td>£9,879</td><td>£17,352</td><td>£2,941</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>-30%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>0%</td><td>5%</td><td>9%</td><td>1%</td></tr></tbody></table></div></div></template></turbo-stream>