<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>£19,548</td><td>£19,841</td><td>£20,337</td><td>£20,846</td><td>£21,471</td><td>£102,043</td></tr><tr><td>Total Expenses</td><td>£26,768</td><td>£26,843</td><td>£26,936</td><td>£27,031</td><td>£27,136</td><td>£134,713</td></tr><tr><td>Profit Before Tax</td><td>£-7,220</td><td>£-7,002</td><td>£-6,599</td><td>£-6,185</td><td>£-5,665</td><td>£-32,670</td></tr><tr><td>Profit After Tax      </td><td>£-7,220</td><td>£-7,002</td><td>£-6,599</td><td>£-6,185</td><td>£-5,665</td><td>£-32,670</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£59,356</td></tr><tr><td>Net Return</td><td>£-7,214</td><td>£-6,996</td><td>£4,902</td><td>£14,343</td><td>£21,652</td><td>£26,686</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>-17%</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>