<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>£28,800</td><td>£29,232</td><td>£29,963</td><td>£30,712</td><td>£31,633</td><td>£150,340</td></tr><tr><td>Total Expenses</td><td>£40,588</td><td>£40,677</td><td>£40,793</td><td>£40,912</td><td>£41,046</td><td>£204,015</td></tr><tr><td>Profit Before Tax</td><td>£-11,788</td><td>£-11,445</td><td>£-10,830</td><td>£-10,200</td><td>£-9,413</td><td>£-53,675</td></tr><tr><td>Profit After Tax      </td><td>£-11,788</td><td>£-11,445</td><td>£-10,830</td><td>£-10,200</td><td>£-9,413</td><td>£-53,675</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,000</td><td>£32,131</td><td>£42,757</td><td>£92,906</td></tr><tr><td>Net Return</td><td>£-11,779</td><td>£-11,436</td><td>£7,170</td><td>£21,931</td><td>£33,344</td><td>£39,231</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>