<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>£26,400</td><td>£26,796</td><td>£27,466</td><td>£28,153</td><td>£28,997</td><td>£137,812</td></tr><tr><td>Total Expenses</td><td>£39,554</td><td>£39,640</td><td>£39,750</td><td>£39,862</td><td>£39,989</td><td>£198,794</td></tr><tr><td>Profit Before Tax</td><td>£-13,154</td><td>£-12,844</td><td>£-12,284</td><td>£-11,710</td><td>£-10,992</td><td>£-60,983</td></tr><tr><td>Profit After Tax      </td><td>£-13,154</td><td>£-12,844</td><td>£-12,284</td><td>£-11,710</td><td>£-10,992</td><td>£-60,983</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,600</td><td>£31,417</td><td>£41,807</td><td>£90,841</td></tr><tr><td>Net Return</td><td>£-13,145</td><td>£-12,835</td><td>£5,317</td><td>£19,707</td><td>£30,814</td><td>£29,858</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>10%</td><td>10%</td></tr></tbody></table></div></div></template></turbo-stream>