<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>£15,360</td><td>£15,590</td><td>£15,980</td><td>£16,380</td><td>£16,871</td><td>£80,181</td></tr><tr><td>Total Expenses</td><td>£22,580</td><td>£22,649</td><td>£22,731</td><td>£22,815</td><td>£22,907</td><td>£113,681</td></tr><tr><td>Profit Before Tax</td><td>£-7,220</td><td>£-7,059</td><td>£-6,751</td><td>£-6,435</td><td>£-6,036</td><td>£-33,500</td></tr><tr><td>Profit After Tax      </td><td>£-7,220</td><td>£-7,059</td><td>£-6,751</td><td>£-6,435</td><td>£-6,036</td><td>£-33,500</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,600</td><td>£17,136</td><td>£22,804</td><td>£49,550</td></tr><tr><td>Net Return</td><td>£-7,215</td><td>£-7,054</td><td>£2,849</td><td>£10,701</td><td>£16,768</td><td>£16,050</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>2%</td><td>7%</td><td>11%</td><td>10%</td></tr></tbody></table></div></div></template></turbo-stream>