<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>£16,476</td><td>£16,723</td><td>£17,141</td><td>£17,570</td><td>£18,097</td><td>£86,007</td></tr><tr><td>Total Expenses</td><td>£24,080</td><td>£24,151</td><td>£24,236</td><td>£24,322</td><td>£24,418</td><td>£121,207</td></tr><tr><td>Profit Before Tax</td><td>£-7,604</td><td>£-7,428</td><td>£-7,094</td><td>£-6,753</td><td>£-6,321</td><td>£-35,200</td></tr><tr><td>Profit After Tax      </td><td>£-7,604</td><td>£-7,428</td><td>£-7,094</td><td>£-6,753</td><td>£-6,321</td><td>£-35,200</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,300</td><td>£18,386</td><td>£24,466</td><td>£53,163</td></tr><tr><td>Net Return</td><td>£-7,599</td><td>£-7,423</td><td>£3,206</td><td>£11,633</td><td>£18,145</td><td>£17,963</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>11%</td></tr></tbody></table></div></div></template></turbo-stream>