<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>£17,328</td><td>£17,588</td><td>£18,028</td><td>£18,478</td><td>£19,033</td><td>£90,455</td></tr><tr><td>Total Expenses</td><td>£23,372</td><td>£23,444</td><td>£23,531</td><td>£23,620</td><td>£23,718</td><td>£117,684</td></tr><tr><td>Profit Before Tax</td><td>£-6,044</td><td>£-5,856</td><td>£-5,503</td><td>£-5,141</td><td>£-4,685</td><td>£-27,230</td></tr><tr><td>Profit After Tax      </td><td>£-6,044</td><td>£-5,856</td><td>£-5,503</td><td>£-5,141</td><td>£-4,685</td><td>£-27,230</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,900</td><td>£17,672</td><td>£23,516</td><td>£51,098</td></tr><tr><td>Net Return</td><td>£-6,039</td><td>£-5,851</td><td>£4,397</td><td>£12,530</td><td>£18,831</td><td>£23,868</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>