<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>£11,664</td><td>£11,839</td><td>£12,135</td><td>£12,438</td><td>£12,811</td><td>£60,888</td></tr><tr><td>Total Expenses</td><td>£13,680</td><td>£13,744</td><td>£13,816</td><td>£13,891</td><td>£13,971</td><td>£69,101</td></tr><tr><td>Profit Before Tax</td><td>£-2,016</td><td>£-1,905</td><td>£-1,681</td><td>£-1,452</td><td>£-1,159</td><td>£-8,214</td></tr><tr><td>Profit After Tax      </td><td>£-2,016</td><td>£-1,905</td><td>£-1,681</td><td>£-1,452</td><td>£-1,159</td><td>£-8,214</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,300</td><td>£9,461</td><td>£12,589</td><td>£27,356</td></tr><tr><td>Net Return</td><td>£-2,014</td><td>£-1,902</td><td>£3,619</td><td>£8,008</td><td>£11,430</td><td>£19,142</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>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>10%</td><td>14%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>