<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>£14,004</td><td>£14,214</td><td>£14,569</td><td>£14,934</td><td>£15,382</td><td>£73,103</td></tr><tr><td>Total Expenses</td><td>£23,236</td><td>£23,303</td><td>£23,381</td><td>£23,462</td><td>£23,549</td><td>£116,931</td></tr><tr><td>Profit Before Tax</td><td>£-9,232</td><td>£-9,089</td><td>£-8,812</td><td>£-8,528</td><td>£-8,168</td><td>£-43,828</td></tr><tr><td>Profit After Tax      </td><td>£-9,232</td><td>£-9,089</td><td>£-8,812</td><td>£-8,528</td><td>£-8,168</td><td>£-43,828</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,999</td><td>£17,849</td><td>£23,751</td><td>£51,609</td></tr><tr><td>Net Return</td><td>£-9,227</td><td>£-9,084</td><td>£1,187</td><td>£9,321</td><td>£15,584</td><td>£7,781</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>5%</td></tr></tbody></table></div></div></template></turbo-stream>