<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>£11,256</td><td>£11,425</td><td>£11,710</td><td>£12,003</td><td>£12,363</td><td>£58,758</td></tr><tr><td>Total Expenses</td><td>£18,004</td><td>£18,067</td><td>£18,138</td><td>£18,211</td><td>£18,290</td><td>£90,710</td></tr><tr><td>Profit Before Tax</td><td>£-6,748</td><td>£-6,642</td><td>£-6,428</td><td>£-6,208</td><td>£-5,927</td><td>£-31,952</td></tr><tr><td>Profit After Tax      </td><td>£-6,748</td><td>£-6,642</td><td>£-6,428</td><td>£-6,208</td><td>£-5,927</td><td>£-31,952</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£38,711</td></tr><tr><td>Net Return</td><td>£-6,744</td><td>£-6,638</td><td>£1,072</td><td>£7,180</td><td>£11,889</td><td>£6,759</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>