<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>£22,104</td><td>£22,436</td><td>£22,996</td><td>£23,571</td><td>£24,279</td><td>£115,386</td></tr><tr><td>Total Expenses</td><td>£37,934</td><td>£38,013</td><td>£38,112</td><td>£38,214</td><td>£38,327</td><td>£190,601</td></tr><tr><td>Profit Before Tax</td><td>£-15,830</td><td>£-15,578</td><td>£-15,116</td><td>£-14,642</td><td>£-14,049</td><td>£-75,215</td></tr><tr><td>Profit After Tax      </td><td>£-15,830</td><td>£-15,578</td><td>£-15,116</td><td>£-14,642</td><td>£-14,049</td><td>£-75,215</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£-15,822</td><td>£-15,569</td><td>£1,884</td><td>£15,703</td><td>£26,333</td><td>£12,530</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>5%</td><td>9%</td><td>4%</td></tr></tbody></table></div></div></template></turbo-stream>