<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>£18,228</td><td>£18,501</td><td>£18,964</td><td>£19,438</td><td>£20,021</td><td>£95,153</td></tr><tr><td>Total Expenses</td><td>£30,603</td><td>£30,677</td><td>£30,766</td><td>£30,857</td><td>£30,958</td><td>£153,862</td></tr><tr><td>Profit Before Tax</td><td>£-12,375</td><td>£-12,175</td><td>£-11,802</td><td>£-11,419</td><td>£-10,937</td><td>£-58,709</td></tr><tr><td>Profit After Tax      </td><td>£-12,375</td><td>£-12,175</td><td>£-11,802</td><td>£-11,419</td><td>£-10,937</td><td>£-58,709</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,068</td><td>£69,679</td></tr><tr><td>Net Return</td><td>£-12,369</td><td>£-12,169</td><td>£1,698</td><td>£12,679</td><td>£21,131</td><td>£10,970</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-26%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-5%</td><td>1%</td><td>6%</td><td>9%</td><td>5%</td></tr></tbody></table></div></div></template></turbo-stream>