<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>£11,436</td><td>£11,608</td><td>£11,898</td><td>£12,195</td><td>£12,561</td><td>£59,697</td></tr><tr><td>Total Expenses</td><td>£13,459</td><td>£13,522</td><td>£13,594</td><td>£13,668</td><td>£13,747</td><td>£67,991</td></tr><tr><td>Profit Before Tax</td><td>£-2,023</td><td>£-1,915</td><td>£-1,697</td><td>£-1,473</td><td>£-1,186</td><td>£-8,293</td></tr><tr><td>Profit After Tax      </td><td>£-2,023</td><td>£-1,915</td><td>£-1,697</td><td>£-1,473</td><td>£-1,186</td><td>£-8,293</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,200</td><td>£9,282</td><td>£12,352</td><td>£26,839</td></tr><tr><td>Net Return</td><td>£-2,021</td><td>£-1,912</td><td>£3,504</td><td>£7,810</td><td>£11,166</td><td>£18,546</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-2%</td><td>4%</td><td>10%</td><td>14%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>