<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>£12,960</td><td>£13,154</td><td>£13,483</td><td>£13,820</td><td>£14,235</td><td>£67,653</td></tr><tr><td>Total Expenses</td><td>£19,364</td><td>£19,430</td><td>£19,506</td><td>£19,583</td><td>£19,667</td><td>£97,550</td></tr><tr><td>Profit Before Tax</td><td>£-6,404</td><td>£-6,275</td><td>£-6,022</td><td>£-5,763</td><td>£-5,432</td><td>£-29,897</td></tr><tr><td>Profit After Tax      </td><td>£-6,404</td><td>£-6,275</td><td>£-6,022</td><td>£-5,763</td><td>£-5,432</td><td>£-29,897</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,100</td><td>£14,459</td><td>£19,241</td><td>£41,808</td></tr><tr><td>Net Return</td><td>£-6,400</td><td>£-6,271</td><td>£2,078</td><td>£8,696</td><td>£13,808</td><td>£11,910</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-23%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>2%</td><td>7%</td><td>11%</td><td>9%</td></tr></tbody></table></div></div></template></turbo-stream>