<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>£16,836</td><td>£17,089</td><td>£17,516</td><td>£17,954</td><td>£18,492</td><td>£87,886</td></tr><tr><td>Total Expenses</td><td>£23,323</td><td>£23,394</td><td>£23,480</td><td>£23,567</td><td>£23,664</td><td>£117,428</td></tr><tr><td>Profit Before Tax</td><td>£-6,487</td><td>£-6,305</td><td>£-5,964</td><td>£-5,614</td><td>£-5,172</td><td>£-29,541</td></tr><tr><td>Profit After Tax      </td><td>£-6,487</td><td>£-6,305</td><td>£-5,964</td><td>£-5,614</td><td>£-5,172</td><td>£-29,541</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,900</td><td>£17,672</td><td>£23,516</td><td>£51,098</td></tr><tr><td>Net Return</td><td>£-6,482</td><td>£-6,300</td><td>£3,936</td><td>£12,058</td><td>£18,345</td><td>£21,557</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>2%</td><td>7%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>