<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>£18,156</td><td>£18,428</td><td>£18,889</td><td>£19,361</td><td>£19,942</td><td>£94,777</td></tr><tr><td>Total Expenses</td><td>£25,637</td><td>£25,710</td><td>£25,799</td><td>£25,890</td><td>£25,991</td><td>£129,027</td></tr><tr><td>Profit Before Tax</td><td>£-7,481</td><td>£-7,282</td><td>£-6,910</td><td>£-6,529</td><td>£-6,049</td><td>£-34,250</td></tr><tr><td>Profit After Tax      </td><td>£-7,481</td><td>£-7,282</td><td>£-6,910</td><td>£-6,529</td><td>£-6,049</td><td>£-34,250</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>£-7,475</td><td>£-7,276</td><td>£4,090</td><td>£13,106</td><td>£20,080</td><td>£22,525</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>12%</td></tr></tbody></table></div></div></template></turbo-stream>