<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>£22,236</td><td>£22,570</td><td>£23,134</td><td>£23,712</td><td>£24,423</td><td>£116,075</td></tr><tr><td>Total Expenses</td><td>£31,798</td><td>£31,877</td><td>£31,976</td><td>£32,078</td><td>£32,192</td><td>£159,921</td></tr><tr><td>Profit Before Tax</td><td>£-9,562</td><td>£-9,308</td><td>£-8,843</td><td>£-8,366</td><td>£-7,768</td><td>£-43,846</td></tr><tr><td>Profit After Tax      </td><td>£-9,562</td><td>£-9,308</td><td>£-8,843</td><td>£-8,366</td><td>£-7,768</td><td>£-43,846</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,900</td><td>£24,812</td><td>£33,018</td><td>£71,744</td></tr><tr><td>Net Return</td><td>£-9,555</td><td>£-9,301</td><td>£5,058</td><td>£16,446</td><td>£25,249</td><td>£27,897</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>