<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>£18,564</td><td>£18,842</td><td>£19,314</td><td>£19,796</td><td>£20,390</td><td>£96,907</td></tr><tr><td>Total Expenses</td><td>£26,868</td><td>£26,942</td><td>£27,032</td><td>£27,124</td><td>£27,226</td><td>£135,191</td></tr><tr><td>Profit Before Tax</td><td>£-8,304</td><td>£-8,099</td><td>£-7,718</td><td>£-7,328</td><td>£-6,836</td><td>£-38,285</td></tr><tr><td>Profit After Tax      </td><td>£-8,304</td><td>£-8,099</td><td>£-7,718</td><td>£-7,328</td><td>£-6,836</td><td>£-38,285</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£59,873</td></tr><tr><td>Net Return</td><td>£-8,298</td><td>£-8,093</td><td>£3,882</td><td>£13,379</td><td>£20,719</td><td>£21,588</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-20%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>11%</td></tr></tbody></table></div></div></template></turbo-stream>