<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>£22,680</td><td>£23,020</td><td>£23,596</td><td>£24,186</td><td>£24,911</td><td>£118,393</td></tr><tr><td>Total Expenses</td><td>£37,595</td><td>£37,675</td><td>£37,776</td><td>£37,878</td><td>£37,994</td><td>£188,918</td></tr><tr><td>Profit Before Tax</td><td>£-14,915</td><td>£-14,655</td><td>£-14,180</td><td>£-13,693</td><td>£-13,082</td><td>£-70,525</td></tr><tr><td>Profit After Tax      </td><td>£-14,915</td><td>£-14,655</td><td>£-14,180</td><td>£-13,693</td><td>£-13,082</td><td>£-70,525</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,800</td><td>£29,989</td><td>£39,906</td><td>£86,712</td></tr><tr><td>Net Return</td><td>£-14,907</td><td>£-14,646</td><td>£2,621</td><td>£16,296</td><td>£26,824</td><td>£16,187</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>-25%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>9%</td><td>6%</td></tr></tbody></table></div></div></template></turbo-stream>