<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>£11,988</td><td>£12,168</td><td>£12,472</td><td>£12,784</td><td>£13,167</td><td>£62,579</td></tr><tr><td>Total Expenses</td><td>£14,010</td><td>£14,074</td><td>£14,148</td><td>£14,223</td><td>£14,304</td><td>£70,758</td></tr><tr><td>Profit Before Tax</td><td>£-2,022</td><td>£-1,906</td><td>£-1,676</td><td>£-1,439</td><td>£-1,136</td><td>£-8,179</td></tr><tr><td>Profit After Tax      </td><td>£-2,022</td><td>£-1,906</td><td>£-1,676</td><td>£-1,439</td><td>£-1,136</td><td>£-8,179</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,450</td><td>£9,728</td><td>£12,946</td><td>£28,130</td></tr><tr><td>Net Return</td><td>£-2,020</td><td>£-1,904</td><td>£3,775</td><td>£8,290</td><td>£11,809</td><td>£19,950</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>5%</td><td>10%</td><td>14%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>