<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>£23,196</td><td>£23,544</td><td>£24,133</td><td>£24,736</td><td>£25,478</td><td>£121,086</td></tr><tr><td>Total Expenses</td><td>£33,084</td><td>£33,165</td><td>£33,267</td><td>£33,371</td><td>£33,488</td><td>£166,374</td></tr><tr><td>Profit Before Tax</td><td>£-9,888</td><td>£-9,621</td><td>£-9,134</td><td>£-8,635</td><td>£-8,010</td><td>£-45,288</td></tr><tr><td>Profit After Tax      </td><td>£-9,888</td><td>£-9,621</td><td>£-9,134</td><td>£-8,635</td><td>£-8,010</td><td>£-45,288</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,500</td><td>£25,883</td><td>£34,443</td><td>£74,841</td></tr><tr><td>Net Return</td><td>£-9,881</td><td>£-9,614</td><td>£5,366</td><td>£17,248</td><td>£26,433</td><td>£29,553</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>