<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>£24,636</td><td>£25,006</td><td>£25,631</td><td>£26,271</td><td>£27,060</td><td>£128,603</td></tr><tr><td>Total Expenses</td><td>£35,013</td><td>£35,096</td><td>£35,202</td><td>£35,310</td><td>£35,431</td><td>£176,052</td></tr><tr><td>Profit Before Tax</td><td>£-10,377</td><td>£-10,091</td><td>£-9,571</td><td>£-9,038</td><td>£-8,372</td><td>£-47,449</td></tr><tr><td>Profit After Tax      </td><td>£-10,377</td><td>£-10,091</td><td>£-9,571</td><td>£-9,038</td><td>£-8,372</td><td>£-47,449</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,400</td><td>£27,490</td><td>£36,581</td><td>£79,486</td></tr><tr><td>Net Return</td><td>£-10,370</td><td>£-10,083</td><td>£5,829</td><td>£18,451</td><td>£28,209</td><td>£32,037</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>-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>12%</td></tr></tbody></table></div></div></template></turbo-stream>