<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>£14,040</td><td>£14,251</td><td>£14,607</td><td>£14,972</td><td>£15,421</td><td>£73,291</td></tr><tr><td>Total Expenses</td><td>£24,035</td><td>£24,102</td><td>£24,181</td><td>£24,261</td><td>£24,349</td><td>£120,927</td></tr><tr><td>Profit Before Tax</td><td>£-9,995</td><td>£-9,851</td><td>£-9,574</td><td>£-9,289</td><td>£-8,927</td><td>£-47,637</td></tr><tr><td>Profit After Tax      </td><td>£-9,995</td><td>£-9,851</td><td>£-9,574</td><td>£-9,289</td><td>£-8,927</td><td>£-47,637</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,400</td><td>£18,564</td><td>£24,704</td><td>£53,679</td></tr><tr><td>Net Return</td><td>£-9,990</td><td>£-9,846</td><td>£826</td><td>£9,275</td><td>£15,776</td><td>£6,042</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-28%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>0%</td><td>5%</td><td>9%</td><td>4%</td></tr></tbody></table></div></div></template></turbo-stream>