<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>£15,396</td><td>£15,627</td><td>£16,018</td><td>£16,418</td><td>£16,911</td><td>£80,369</td></tr><tr><td>Total Expenses</td><td>£25,361</td><td>£25,430</td><td>£25,512</td><td>£25,596</td><td>£25,688</td><td>£127,586</td></tr><tr><td>Profit Before Tax</td><td>£-9,965</td><td>£-9,803</td><td>£-9,494</td><td>£-9,178</td><td>£-8,777</td><td>£-47,217</td></tr><tr><td>Profit After Tax      </td><td>£-9,965</td><td>£-9,803</td><td>£-9,494</td><td>£-9,178</td><td>£-8,777</td><td>£-47,217</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£56,776</td></tr><tr><td>Net Return</td><td>£-9,959</td><td>£-9,798</td><td>£1,506</td><td>£10,458</td><td>£17,352</td><td>£9,558</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-26%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-5%</td><td>1%</td><td>6%</td><td>10%</td><td>5%</td></tr></tbody></table></div></div></template></turbo-stream>