<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>£12,756</td><td>£12,947</td><td>£13,271</td><td>£13,603</td><td>£14,011</td><td>£66,588</td></tr><tr><td>Total Expenses</td><td>£14,781</td><td>£14,846</td><td>£14,922</td><td>£14,999</td><td>£15,082</td><td>£74,631</td></tr><tr><td>Profit Before Tax</td><td>£-2,025</td><td>£-1,899</td><td>£-1,651</td><td>£-1,396</td><td>£-1,071</td><td>£-8,043</td></tr><tr><td>Profit After Tax      </td><td>£-2,025</td><td>£-1,899</td><td>£-1,651</td><td>£-1,396</td><td>£-1,071</td><td>£-8,043</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,800</td><td>£10,353</td><td>£13,777</td><td>£29,936</td></tr><tr><td>Net Return</td><td>£-2,022</td><td>£-1,896</td><td>£4,149</td><td>£8,957</td><td>£12,706</td><td>£21,894</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>