<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>£11,412</td><td>£11,583</td><td>£11,873</td><td>£12,170</td><td>£12,535</td><td>£59,572</td></tr><tr><td>Total Expenses</td><td>£14,548</td><td>£14,611</td><td>£14,683</td><td>£14,756</td><td>£14,836</td><td>£73,433</td></tr><tr><td>Profit Before Tax</td><td>£-3,136</td><td>£-3,028</td><td>£-2,810</td><td>£-2,587</td><td>£-2,301</td><td>£-13,861</td></tr><tr><td>Profit After Tax      </td><td>£-3,136</td><td>£-3,028</td><td>£-2,810</td><td>£-2,587</td><td>£-2,301</td><td>£-13,861</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,750</td><td>£10,264</td><td>£13,658</td><td>£29,678</td></tr><tr><td>Net Return</td><td>£-3,133</td><td>£-3,025</td><td>£2,940</td><td>£7,677</td><td>£11,358</td><td>£15,817</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-3%</td><td>3%</td><td>9%</td><td>13%</td><td>18%</td></tr></tbody></table></div></div></template></turbo-stream>