<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>£13,572</td><td>£13,776</td><td>£14,120</td><td>£14,473</td><td>£14,907</td><td>£70,848</td></tr><tr><td>Total Expenses</td><td>£19,188</td><td>£19,254</td><td>£19,331</td><td>£19,410</td><td>£19,497</td><td>£96,680</td></tr><tr><td>Profit Before Tax</td><td>£-5,616</td><td>£-5,478</td><td>£-5,211</td><td>£-4,937</td><td>£-4,589</td><td>£-25,832</td></tr><tr><td>Profit After Tax      </td><td>£-5,616</td><td>£-5,478</td><td>£-5,211</td><td>£-4,937</td><td>£-4,589</td><td>£-25,832</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,980</td><td>£14,245</td><td>£18,955</td><td>£41,188</td></tr><tr><td>Net Return</td><td>£-5,612</td><td>£-5,474</td><td>£2,769</td><td>£9,307</td><td>£14,366</td><td>£15,356</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-20%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>12%</td></tr></tbody></table></div></div></template></turbo-stream>