<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>£20,472</td><td>£20,779</td><td>£21,299</td><td>£21,831</td><td>£22,486</td><td>£106,867</td></tr><tr><td>Total Expenses</td><td>£27,257</td><td>£27,334</td><td>£27,429</td><td>£27,526</td><td>£27,634</td><td>£137,179</td></tr><tr><td>Profit Before Tax</td><td>£-6,785</td><td>£-6,555</td><td>£-6,130</td><td>£-5,695</td><td>£-5,148</td><td>£-30,313</td></tr><tr><td>Profit After Tax      </td><td>£-6,785</td><td>£-6,555</td><td>£-6,130</td><td>£-5,695</td><td>£-5,148</td><td>£-30,313</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,700</td><td>£20,885</td><td>£27,792</td><td>£60,389</td></tr><tr><td>Net Return</td><td>£-6,779</td><td>£-6,549</td><td>£5,570</td><td>£15,190</td><td>£22,644</td><td>£30,076</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>16%</td></tr></tbody></table></div></div></template></turbo-stream>