<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>£23,448</td><td>£23,800</td><td>£24,395</td><td>£25,005</td><td>£25,755</td><td>£122,402</td></tr><tr><td>Total Expenses</td><td>£30,927</td><td>£31,008</td><td>£31,111</td><td>£31,216</td><td>£31,333</td><td>£155,595</td></tr><tr><td>Profit Before Tax</td><td>£-7,479</td><td>£-7,209</td><td>£-6,716</td><td>£-6,211</td><td>£-5,578</td><td>£-33,193</td></tr><tr><td>Profit After Tax      </td><td>£-7,479</td><td>£-7,209</td><td>£-6,716</td><td>£-6,211</td><td>£-5,578</td><td>£-33,193</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,400</td><td>£23,919</td><td>£31,830</td><td>£69,163</td></tr><tr><td>Net Return</td><td>£-7,472</td><td>£-7,202</td><td>£6,684</td><td>£17,709</td><td>£26,252</td><td>£35,970</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>