<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>£26,244</td><td>£26,638</td><td>£27,304</td><td>£27,986</td><td>£28,826</td><td>£136,997</td></tr><tr><td>Total Expenses</td><td>£37,158</td><td>£37,243</td><td>£37,353</td><td>£37,465</td><td>£37,592</td><td>£186,810</td></tr><tr><td>Profit Before Tax</td><td>£-10,914</td><td>£-10,606</td><td>£-10,049</td><td>£-9,479</td><td>£-8,766</td><td>£-49,813</td></tr><tr><td>Profit After Tax      </td><td>£-10,914</td><td>£-10,606</td><td>£-10,049</td><td>£-9,479</td><td>£-8,766</td><td>£-49,813</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,400</td><td>£29,275</td><td>£38,956</td><td>£84,647</td></tr><tr><td>Net Return</td><td>£-10,906</td><td>£-10,597</td><td>£6,351</td><td>£19,796</td><td>£30,190</td><td>£34,834</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>