<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>£11,556</td><td>£11,729</td><td>£12,023</td><td>£12,323</td><td>£12,693</td><td>£60,324</td></tr><tr><td>Total Expenses</td><td>£18,430</td><td>£18,494</td><td>£18,566</td><td>£18,640</td><td>£18,720</td><td>£92,850</td></tr><tr><td>Profit Before Tax</td><td>£-6,874</td><td>£-6,764</td><td>£-6,544</td><td>£-6,317</td><td>£-6,027</td><td>£-32,526</td></tr><tr><td>Profit After Tax      </td><td>£-6,874</td><td>£-6,764</td><td>£-6,544</td><td>£-6,317</td><td>£-6,027</td><td>£-32,526</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,700</td><td>£13,745</td><td>£18,290</td><td>£39,743</td></tr><tr><td>Net Return</td><td>£-6,871</td><td>£-6,761</td><td>£1,157</td><td>£7,428</td><td>£12,264</td><td>£7,217</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-26%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-5%</td><td>1%</td><td>6%</td><td>10%</td><td>6%</td></tr></tbody></table></div></div></template></turbo-stream>