<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>£22,572</td><td>£22,911</td><td>£23,483</td><td>£24,070</td><td>£24,793</td><td>£117,829</td></tr><tr><td>Total Expenses</td><td>£29,848</td><td>£29,927</td><td>£30,028</td><td>£30,130</td><td>£30,245</td><td>£150,178</td></tr><tr><td>Profit Before Tax</td><td>£-7,276</td><td>£-7,017</td><td>£-6,544</td><td>£-6,060</td><td>£-5,453</td><td>£-32,349</td></tr><tr><td>Profit After Tax      </td><td>£-7,276</td><td>£-7,017</td><td>£-6,544</td><td>£-6,060</td><td>£-5,453</td><td>£-32,349</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,900</td><td>£23,027</td><td>£30,642</td><td>£66,582</td></tr><tr><td>Net Return</td><td>£-7,269</td><td>£-7,010</td><td>£6,356</td><td>£16,967</td><td>£25,190</td><td>£34,233</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>16%</td></tr></tbody></table></div></div></template></turbo-stream>