<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>£16,152</td><td>£16,394</td><td>£16,804</td><td>£17,224</td><td>£17,741</td><td>£84,316</td></tr><tr><td>Total Expenses</td><td>£22,461</td><td>£22,531</td><td>£22,615</td><td>£22,701</td><td>£22,795</td><td>£113,103</td></tr><tr><td>Profit Before Tax</td><td>£-6,309</td><td>£-6,137</td><td>£-5,811</td><td>£-5,477</td><td>£-5,054</td><td>£-28,787</td></tr><tr><td>Profit After Tax      </td><td>£-6,309</td><td>£-6,137</td><td>£-5,811</td><td>£-5,477</td><td>£-5,054</td><td>£-28,787</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£49,034</td></tr><tr><td>Net Return</td><td>£-6,304</td><td>£-6,132</td><td>£3,689</td><td>£11,481</td><td>£17,512</td><td>£20,246</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>