<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>£25,596</td><td>£25,980</td><td>£26,629</td><td>£27,295</td><td>£28,114</td><td>£133,615</td></tr><tr><td>Total Expenses</td><td>£36,300</td><td>£36,384</td><td>£36,492</td><td>£36,602</td><td>£36,727</td><td>£182,505</td></tr><tr><td>Profit Before Tax</td><td>£-10,704</td><td>£-10,404</td><td>£-9,862</td><td>£-9,307</td><td>£-8,613</td><td>£-48,890</td></tr><tr><td>Profit After Tax      </td><td>£-10,704</td><td>£-10,404</td><td>£-9,862</td><td>£-9,307</td><td>£-8,613</td><td>£-48,890</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,000</td><td>£28,561</td><td>£38,006</td><td>£82,583</td></tr><tr><td>Net Return</td><td>£-10,696</td><td>£-10,396</td><td>£6,138</td><td>£19,253</td><td>£29,393</td><td>£33,693</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>