<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>£20,640</td><td>£20,950</td><td>£21,473</td><td>£22,010</td><td>£22,670</td><td>£107,744</td></tr><tr><td>Total Expenses</td><td>£29,654</td><td>£29,731</td><td>£29,827</td><td>£29,924</td><td>£30,033</td><td>£149,170</td></tr><tr><td>Profit Before Tax</td><td>£-9,014</td><td>£-8,782</td><td>£-8,353</td><td>£-7,914</td><td>£-7,362</td><td>£-41,426</td></tr><tr><td>Profit After Tax      </td><td>£-9,014</td><td>£-8,782</td><td>£-8,353</td><td>£-7,914</td><td>£-7,362</td><td>£-41,426</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,900</td><td>£23,027</td><td>£30,642</td><td>£66,582</td></tr><tr><td>Net Return</td><td>£-9,008</td><td>£-8,775</td><td>£4,547</td><td>£15,113</td><td>£23,280</td><td>£25,157</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>12%</td></tr></tbody></table></div></div></template></turbo-stream>