<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>£16,980</td><td>£17,235</td><td>£17,666</td><td>£18,107</td><td>£18,650</td><td>£88,638</td></tr><tr><td>Total Expenses</td><td>£22,940</td><td>£23,012</td><td>£23,098</td><td>£23,186</td><td>£23,283</td><td>£115,519</td></tr><tr><td>Profit Before Tax</td><td>£-5,960</td><td>£-5,777</td><td>£-5,432</td><td>£-5,079</td><td>£-4,632</td><td>£-26,881</td></tr><tr><td>Profit After Tax      </td><td>£-5,960</td><td>£-5,777</td><td>£-5,432</td><td>£-5,079</td><td>£-4,632</td><td>£-26,881</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,700</td><td>£17,315</td><td>£23,041</td><td>£50,066</td></tr><tr><td>Net Return</td><td>£-5,956</td><td>£-5,772</td><td>£4,268</td><td>£12,236</td><td>£18,409</td><td>£23,185</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>