<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>£18,372</td><td>£18,648</td><td>£19,114</td><td>£19,592</td><td>£20,179</td><td>£95,904</td></tr><tr><td>Total Expenses</td><td>£24,667</td><td>£24,740</td><td>£24,830</td><td>£24,921</td><td>£25,023</td><td>£124,181</td></tr><tr><td>Profit Before Tax</td><td>£-6,295</td><td>£-6,093</td><td>£-5,716</td><td>£-5,330</td><td>£-4,843</td><td>£-28,276</td></tr><tr><td>Profit After Tax      </td><td>£-6,295</td><td>£-6,093</td><td>£-5,716</td><td>£-5,330</td><td>£-4,843</td><td>£-28,276</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£54,195</td></tr><tr><td>Net Return</td><td>£-6,289</td><td>£-6,087</td><td>£4,784</td><td>£13,413</td><td>£20,098</td><td>£25,919</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>-16%</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>