<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>£16,500</td><td>£16,747</td><td>£17,166</td><td>£17,595</td><td>£18,123</td><td>£86,132</td></tr><tr><td>Total Expenses</td><td>£25,471</td><td>£25,542</td><td>£25,627</td><td>£25,714</td><td>£25,809</td><td>£128,163</td></tr><tr><td>Profit Before Tax</td><td>£-8,971</td><td>£-8,795</td><td>£-8,461</td><td>£-8,118</td><td>£-7,686</td><td>£-42,031</td></tr><tr><td>Profit After Tax      </td><td>£-8,971</td><td>£-8,795</td><td>£-8,461</td><td>£-8,118</td><td>£-7,686</td><td>£-42,031</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>£-8,966</td><td>£-8,789</td><td>£2,540</td><td>£11,517</td><td>£18,443</td><td>£14,745</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-23%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>10%</td><td>8%</td></tr></tbody></table></div></div></template></turbo-stream>