<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>£16,536</td><td>£16,784</td><td>£17,204</td><td>£17,634</td><td>£18,163</td><td>£86,320</td></tr><tr><td>Total Expenses</td><td>£20,912</td><td>£20,983</td><td>£21,068</td><td>£21,155</td><td>£21,250</td><td>£105,368</td></tr><tr><td>Profit Before Tax</td><td>£-4,376</td><td>£-4,199</td><td>£-3,864</td><td>£-3,521</td><td>£-3,088</td><td>£-19,048</td></tr><tr><td>Profit After Tax      </td><td>£-4,376</td><td>£-4,199</td><td>£-3,864</td><td>£-3,521</td><td>£-3,088</td><td>£-19,048</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,700</td><td>£15,530</td><td>£20,666</td><td>£44,904</td></tr><tr><td>Net Return</td><td>£-4,372</td><td>£-4,195</td><td>£4,836</td><td>£12,009</td><td>£17,578</td><td>£25,856</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>9%</td><td>12%</td><td>18%</td></tr></tbody></table></div></div></template></turbo-stream>