<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>£12,276</td><td>£12,460</td><td>£12,772</td><td>£13,091</td><td>£13,484</td><td>£64,082</td></tr><tr><td>Total Expenses</td><td>£14,297</td><td>£14,361</td><td>£14,435</td><td>£14,511</td><td>£14,593</td><td>£72,198</td></tr><tr><td>Profit Before Tax</td><td>£-2,021</td><td>£-1,901</td><td>£-1,664</td><td>£-1,420</td><td>£-1,110</td><td>£-8,116</td></tr><tr><td>Profit After Tax      </td><td>£-2,021</td><td>£-1,901</td><td>£-1,664</td><td>£-1,420</td><td>£-1,110</td><td>£-8,116</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,580</td><td>£9,960</td><td>£13,255</td><td>£28,801</td></tr><tr><td>Net Return</td><td>£-2,018</td><td>£-1,898</td><td>£3,916</td><td>£8,540</td><td>£12,145</td><td>£20,685</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>10%</td><td>14%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>