<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>£14,880</td><td>£15,103</td><td>£15,481</td><td>£15,868</td><td>£16,344</td><td>£77,676</td></tr><tr><td>Total Expenses</td><td>£20,350</td><td>£20,418</td><td>£20,499</td><td>£20,581</td><td>£20,672</td><td>£102,520</td></tr><tr><td>Profit Before Tax</td><td>£-5,470</td><td>£-5,315</td><td>£-5,018</td><td>£-4,714</td><td>£-4,328</td><td>£-24,845</td></tr><tr><td>Profit After Tax      </td><td>£-5,470</td><td>£-5,315</td><td>£-5,018</td><td>£-4,714</td><td>£-4,328</td><td>£-24,845</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,191</td><td>£43,872</td></tr><tr><td>Net Return</td><td>£-5,466</td><td>£-5,311</td><td>£3,482</td><td>£10,459</td><td>£15,863</td><td>£19,028</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>8%</td><td>12%</td><td>14%</td></tr></tbody></table></div></div></template></turbo-stream>