<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>£22,104</td><td>£22,436</td><td>£22,996</td><td>£23,571</td><td>£24,279</td><td>£115,386</td></tr><tr><td>Total Expenses</td><td>£29,997</td><td>£30,076</td><td>£30,175</td><td>£30,277</td><td>£30,390</td><td>£150,916</td></tr><tr><td>Profit Before Tax</td><td>£-7,893</td><td>£-7,641</td><td>£-7,179</td><td>£-6,705</td><td>£-6,112</td><td>£-35,530</td></tr><tr><td>Profit After Tax      </td><td>£-7,893</td><td>£-7,641</td><td>£-7,179</td><td>£-6,705</td><td>£-6,112</td><td>£-35,530</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,999</td><td>£23,204</td><td>£30,877</td><td>£67,093</td></tr><tr><td>Net Return</td><td>£-7,887</td><td>£-7,634</td><td>£5,820</td><td>£16,498</td><td>£24,766</td><td>£31,564</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>8%</td><td>11%</td><td>15%</td></tr></tbody></table></div></div></template></turbo-stream>