<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>£20,004</td><td>£20,304</td><td>£20,812</td><td>£21,332</td><td>£21,972</td><td>£104,424</td></tr><tr><td>Total Expenses</td><td>£28,797</td><td>£28,873</td><td>£28,967</td><td>£29,063</td><td>£29,170</td><td>£144,870</td></tr><tr><td>Profit Before Tax</td><td>£-8,793</td><td>£-8,569</td><td>£-8,155</td><td>£-7,731</td><td>£-7,198</td><td>£-40,446</td></tr><tr><td>Profit After Tax      </td><td>£-8,793</td><td>£-8,569</td><td>£-8,155</td><td>£-7,731</td><td>£-7,198</td><td>£-40,446</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£64,518</td></tr><tr><td>Net Return</td><td>£-8,787</td><td>£-8,563</td><td>£4,345</td><td>£14,582</td><td>£22,495</td><td>£24,071</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>-20%</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>