<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>£18,696</td><td>£18,976</td><td>£19,451</td><td>£19,937</td><td>£20,535</td><td>£97,596</td></tr><tr><td>Total Expenses</td><td>£25,691</td><td>£25,765</td><td>£25,855</td><td>£25,948</td><td>£26,050</td><td>£129,309</td></tr><tr><td>Profit Before Tax</td><td>£-6,995</td><td>£-6,788</td><td>£-6,404</td><td>£-6,011</td><td>£-5,515</td><td>£-31,713</td></tr><tr><td>Profit After Tax      </td><td>£-6,995</td><td>£-6,788</td><td>£-6,404</td><td>£-6,011</td><td>£-5,515</td><td>£-31,713</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£56,776</td></tr><tr><td>Net Return</td><td>£-6,989</td><td>£-6,783</td><td>£4,596</td><td>£13,625</td><td>£20,614</td><td>£25,062</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>8%</td><td>11%</td><td>14%</td></tr></tbody></table></div></div></template></turbo-stream>