<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>£20,256</td><td>£20,560</td><td>£21,074</td><td>£21,601</td><td>£22,249</td><td>£105,739</td></tr><tr><td>Total Expenses</td><td>£33,782</td><td>£33,858</td><td>£33,953</td><td>£34,049</td><td>£34,157</td><td>£169,798</td></tr><tr><td>Profit Before Tax</td><td>£-13,526</td><td>£-13,298</td><td>£-12,879</td><td>£-12,448</td><td>£-11,908</td><td>£-64,059</td></tr><tr><td>Profit After Tax      </td><td>£-13,526</td><td>£-13,298</td><td>£-12,879</td><td>£-12,448</td><td>£-11,908</td><td>£-64,059</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,000</td><td>£26,776</td><td>£35,631</td><td>£77,421</td></tr><tr><td>Net Return</td><td>£-13,518</td><td>£-13,291</td><td>£2,122</td><td>£14,327</td><td>£23,723</td><td>£13,362</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-26%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>9%</td><td>5%</td></tr></tbody></table></div></div></template></turbo-stream>