<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>£23,700</td><td>£24,055</td><td>£24,657</td><td>£25,273</td><td>£26,032</td><td>£123,717</td></tr><tr><td>Total Expenses</td><td>£35,713</td><td>£35,795</td><td>£35,898</td><td>£36,003</td><td>£36,122</td><td>£179,530</td></tr><tr><td>Profit Before Tax</td><td>£-12,013</td><td>£-11,739</td><td>£-11,241</td><td>£-10,730</td><td>£-10,090</td><td>£-55,813</td></tr><tr><td>Profit After Tax      </td><td>£-12,013</td><td>£-11,739</td><td>£-11,241</td><td>£-10,730</td><td>£-10,090</td><td>£-55,813</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,800</td><td>£28,203</td><td>£37,531</td><td>£81,550</td></tr><tr><td>Net Return</td><td>£-12,005</td><td>£-11,731</td><td>£4,559</td><td>£17,473</td><td>£27,440</td><td>£25,737</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-4%</td><td>2%</td><td>7%</td><td>10%</td><td>10%</td></tr></tbody></table></div></div></template></turbo-stream>