<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>£12,240</td><td>£12,424</td><td>£12,734</td><td>£13,053</td><td>£13,444</td><td>£63,894</td></tr><tr><td>Total Expenses</td><td>£17,507</td><td>£17,571</td><td>£17,645</td><td>£17,721</td><td>£17,803</td><td>£88,248</td></tr><tr><td>Profit Before Tax</td><td>£-5,267</td><td>£-5,148</td><td>£-4,911</td><td>£-4,669</td><td>£-4,359</td><td>£-24,353</td></tr><tr><td>Profit After Tax      </td><td>£-5,267</td><td>£-5,148</td><td>£-4,911</td><td>£-4,669</td><td>£-4,359</td><td>£-24,353</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,200</td><td>£12,852</td><td>£17,103</td><td>£37,162</td></tr><tr><td>Net Return</td><td>£-5,263</td><td>£-5,144</td><td>£2,289</td><td>£8,184</td><td>£12,744</td><td>£12,809</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>11%</td></tr></tbody></table></div></div></template></turbo-stream>