<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>£14,172</td><td>£14,385</td><td>£14,744</td><td>£15,113</td><td>£15,566</td><td>£73,980</td></tr><tr><td>Total Expenses</td><td>£24,247</td><td>£24,314</td><td>£24,393</td><td>£24,473</td><td>£24,561</td><td>£121,988</td></tr><tr><td>Profit Before Tax</td><td>£-10,075</td><td>£-9,929</td><td>£-9,649</td><td>£-9,361</td><td>£-8,995</td><td>£-48,008</td></tr><tr><td>Profit After Tax      </td><td>£-10,075</td><td>£-9,929</td><td>£-9,649</td><td>£-9,361</td><td>£-8,995</td><td>£-48,008</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£54,195</td></tr><tr><td>Net Return</td><td>£-10,069</td><td>£-9,924</td><td>£852</td><td>£9,382</td><td>£15,946</td><td>£6,187</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-28%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>0%</td><td>5%</td><td>9%</td><td>4%</td></tr></tbody></table></div></div></template></turbo-stream>