<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>£11,004</td><td>£11,169</td><td>£11,448</td><td>£11,734</td><td>£12,087</td><td>£57,442</td></tr><tr><td>Total Expenses</td><td>£13,019</td><td>£13,082</td><td>£13,153</td><td>£13,225</td><td>£13,303</td><td>£65,781</td></tr><tr><td>Profit Before Tax</td><td>£-2,015</td><td>£-1,913</td><td>£-1,704</td><td>£-1,491</td><td>£-1,216</td><td>£-8,339</td></tr><tr><td>Profit After Tax      </td><td>£-2,015</td><td>£-1,913</td><td>£-1,704</td><td>£-1,491</td><td>£-1,216</td><td>£-8,339</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,000</td><td>£8,925</td><td>£11,877</td><td>£25,807</td></tr><tr><td>Net Return</td><td>£-2,013</td><td>£-1,910</td><td>£3,296</td><td>£7,435</td><td>£10,661</td><td>£17,468</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>10%</td><td>14%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>