<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>£16,620</td><td>£16,869</td><td>£17,291</td><td>£17,723</td><td>£18,255</td><td>£86,759</td></tr><tr><td>Total Expenses</td><td>£22,508</td><td>£22,579</td><td>£22,664</td><td>£22,751</td><td>£22,847</td><td>£113,347</td></tr><tr><td>Profit Before Tax</td><td>£-5,888</td><td>£-5,709</td><td>£-5,373</td><td>£-5,027</td><td>£-4,592</td><td>£-26,589</td></tr><tr><td>Profit After Tax      </td><td>£-5,888</td><td>£-5,709</td><td>£-5,373</td><td>£-5,027</td><td>£-4,592</td><td>£-26,589</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£49,034</td></tr><tr><td>Net Return</td><td>£-5,883</td><td>£-5,705</td><td>£4,128</td><td>£11,930</td><td>£17,974</td><td>£22,445</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>8%</td><td>12%</td><td>15%</td></tr></tbody></table></div></div></template></turbo-stream>