<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>£14,856</td><td>£15,079</td><td>£15,456</td><td>£15,842</td><td>£16,317</td><td>£77,550</td></tr><tr><td>Total Expenses</td><td>£23,125</td><td>£23,193</td><td>£23,274</td><td>£23,356</td><td>£23,446</td><td>£116,394</td></tr><tr><td>Profit Before Tax</td><td>£-8,269</td><td>£-8,114</td><td>£-7,818</td><td>£-7,514</td><td>£-7,129</td><td>£-38,844</td></tr><tr><td>Profit After Tax      </td><td>£-8,269</td><td>£-8,114</td><td>£-7,818</td><td>£-7,514</td><td>£-7,129</td><td>£-38,844</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>£-8,264</td><td>£-8,109</td><td>£2,082</td><td>£10,158</td><td>£16,387</td><td>£12,255</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>8%</td></tr></tbody></table></div></div></template></turbo-stream>