<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>£19,248</td><td>£19,537</td><td>£20,025</td><td>£20,526</td><td>£21,142</td><td>£100,477</td></tr><tr><td>Total Expenses</td><td>£25,746</td><td>£25,821</td><td>£25,913</td><td>£26,007</td><td>£26,111</td><td>£129,597</td></tr><tr><td>Profit Before Tax</td><td>£-6,498</td><td>£-6,284</td><td>£-5,888</td><td>£-5,481</td><td>£-4,969</td><td>£-29,120</td></tr><tr><td>Profit After Tax      </td><td>£-6,498</td><td>£-6,284</td><td>£-5,888</td><td>£-5,481</td><td>£-4,969</td><td>£-29,120</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£56,776</td></tr><tr><td>Net Return</td><td>£-6,493</td><td>£-6,279</td><td>£5,113</td><td>£14,155</td><td>£21,160</td><td>£27,656</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>15%</td></tr></tbody></table></div></div></template></turbo-stream>