<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>£25,500</td><td>£25,883</td><td>£26,530</td><td>£27,193</td><td>£28,009</td><td>£133,113</td></tr><tr><td>Total Expenses</td><td>£38,274</td><td>£38,358</td><td>£38,466</td><td>£38,576</td><td>£38,700</td><td>£192,373</td></tr><tr><td>Profit Before Tax</td><td>£-12,774</td><td>£-12,476</td><td>£-11,936</td><td>£-11,383</td><td>£-10,692</td><td>£-59,260</td></tr><tr><td>Profit After Tax      </td><td>£-12,774</td><td>£-12,476</td><td>£-11,936</td><td>£-11,383</td><td>£-10,692</td><td>£-59,260</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£-12,765</td><td>£-12,467</td><td>£5,064</td><td>£18,963</td><td>£29,690</td><td>£28,484</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>10%</td><td>10%</td></tr></tbody></table></div></div></template></turbo-stream>