<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>£23,628</td><td>£23,982</td><td>£24,582</td><td>£25,197</td><td>£25,952</td><td>£123,341</td></tr><tr><td>Total Expenses</td><td>£31,937</td><td>£32,018</td><td>£32,121</td><td>£32,227</td><td>£32,345</td><td>£160,648</td></tr><tr><td>Profit Before Tax</td><td>£-8,309</td><td>£-8,036</td><td>£-7,539</td><td>£-7,030</td><td>£-6,392</td><td>£-37,307</td></tr><tr><td>Profit After Tax      </td><td>£-8,309</td><td>£-8,036</td><td>£-7,539</td><td>£-7,030</td><td>£-6,392</td><td>£-37,307</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,900</td><td>£24,812</td><td>£33,018</td><td>£71,744</td></tr><tr><td>Net Return</td><td>£-8,302</td><td>£-8,029</td><td>£6,361</td><td>£17,782</td><td>£26,625</td><td>£34,437</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>11%</td><td>15%</td></tr></tbody></table></div></div></template></turbo-stream>