<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>£10,236</td><td>£10,390</td><td>£10,649</td><td>£10,916</td><td>£11,243</td><td>£53,433</td></tr><tr><td>Total Expenses</td><td>£12,050</td><td>£12,111</td><td>£12,180</td><td>£12,250</td><td>£12,326</td><td>£60,917</td></tr><tr><td>Profit Before Tax</td><td>£-1,814</td><td>£-1,721</td><td>£-1,531</td><td>£-1,335</td><td>£-1,083</td><td>£-7,484</td></tr><tr><td>Profit After Tax      </td><td>£-1,814</td><td>£-1,721</td><td>£-1,531</td><td>£-1,335</td><td>£-1,083</td><td>£-7,484</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,550</td><td>£8,122</td><td>£10,808</td><td>£23,484</td></tr><tr><td>Net Return</td><td>£-1,811</td><td>£-1,719</td><td>£3,019</td><td>£6,787</td><td>£9,725</td><td>£16,001</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</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>