<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>£22,704</td><td>£23,045</td><td>£23,621</td><td>£24,211</td><td>£24,938</td><td>£118,518</td></tr><tr><td>Total Expenses</td><td>£36,447</td><td>£36,527</td><td>£36,627</td><td>£36,730</td><td>£36,846</td><td>£183,177</td></tr><tr><td>Profit Before Tax</td><td>£-13,743</td><td>£-13,482</td><td>£-13,007</td><td>£-12,519</td><td>£-11,908</td><td>£-64,659</td></tr><tr><td>Profit After Tax      </td><td>£-13,743</td><td>£-13,482</td><td>£-13,007</td><td>£-12,519</td><td>£-11,908</td><td>£-64,659</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,220</td><td>£28,953</td><td>£38,529</td><td>£83,718</td></tr><tr><td>Net Return</td><td>£-13,735</td><td>£-13,474</td><td>£3,214</td><td>£16,434</td><td>£26,620</td><td>£19,059</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-24%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>10%</td><td>7%</td></tr></tbody></table></div></div></template></turbo-stream>