<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>£12,504</td><td>£12,692</td><td>£13,009</td><td>£13,334</td><td>£13,734</td><td>£65,273</td></tr><tr><td>Total Expenses</td><td>£23,088</td><td>£23,153</td><td>£23,227</td><td>£23,304</td><td>£23,386</td><td>£116,158</td></tr><tr><td>Profit Before Tax</td><td>£-10,584</td><td>£-10,461</td><td>£-10,218</td><td>£-9,970</td><td>£-9,652</td><td>£-50,885</td></tr><tr><td>Profit After Tax      </td><td>£-10,584</td><td>£-10,461</td><td>£-10,218</td><td>£-9,970</td><td>£-9,652</td><td>£-50,885</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,754</td><td>£51,614</td></tr><tr><td>Net Return</td><td>£-10,579</td><td>£-10,456</td><td>£-218</td><td>£7,881</td><td>£14,101</td><td>£729</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>-31%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>0%</td><td>5%</td><td>9%</td><td>0%</td></tr></tbody></table></div></div></template></turbo-stream>