<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>£13,824</td><td>£14,031</td><td>£14,382</td><td>£14,742</td><td>£15,184</td><td>£72,163</td></tr><tr><td>Total Expenses</td><td>£19,054</td><td>£19,121</td><td>£19,199</td><td>£19,279</td><td>£19,365</td><td>£96,018</td></tr><tr><td>Profit Before Tax</td><td>£-5,230</td><td>£-5,089</td><td>£-4,817</td><td>£-4,537</td><td>£-4,182</td><td>£-23,855</td></tr><tr><td>Profit After Tax      </td><td>£-5,230</td><td>£-5,089</td><td>£-4,817</td><td>£-4,537</td><td>£-4,182</td><td>£-23,855</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,900</td><td>£14,102</td><td>£18,765</td><td>£40,775</td></tr><tr><td>Net Return</td><td>£-5,226</td><td>£-5,085</td><td>£3,084</td><td>£9,565</td><td>£14,584</td><td>£16,921</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>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>8%</td><td>12%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>