<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>£16,200</td><td>£16,443</td><td>£16,854</td><td>£17,275</td><td>£17,794</td><td>£84,566</td></tr><tr><td>Total Expenses</td><td>£27,425</td><td>£27,495</td><td>£27,579</td><td>£27,665</td><td>£27,760</td><td>£137,925</td></tr><tr><td>Profit Before Tax</td><td>£-11,225</td><td>£-11,052</td><td>£-10,725</td><td>£-10,390</td><td>£-9,966</td><td>£-53,359</td></tr><tr><td>Profit After Tax      </td><td>£-11,225</td><td>£-11,052</td><td>£-10,725</td><td>£-10,390</td><td>£-9,966</td><td>£-53,359</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£-11,219</td><td>£-11,046</td><td>£1,275</td><td>£11,030</td><td>£18,538</td><td>£8,578</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>9%</td><td>4%</td></tr></tbody></table></div></div></template></turbo-stream>