<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>£11,244</td><td>£11,413</td><td>£11,698</td><td>£11,990</td><td>£12,350</td><td>£58,695</td></tr><tr><td>Total Expenses</td><td>£18,001</td><td>£18,063</td><td>£18,135</td><td>£18,208</td><td>£18,287</td><td>£90,693</td></tr><tr><td>Profit Before Tax</td><td>£-6,757</td><td>£-6,651</td><td>£-6,437</td><td>£-6,218</td><td>£-5,936</td><td>£-31,998</td></tr><tr><td>Profit After Tax      </td><td>£-6,757</td><td>£-6,651</td><td>£-6,437</td><td>£-6,218</td><td>£-5,936</td><td>£-31,998</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,499</td><td>£13,386</td><td>£17,813</td><td>£38,706</td></tr><tr><td>Net Return</td><td>£-6,753</td><td>£-6,647</td><td>£1,062</td><td>£7,168</td><td>£11,876</td><td>£6,707</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-27%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>1%</td><td>6%</td><td>10%</td><td>6%</td></tr></tbody></table></div></div></template></turbo-stream>