<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>£10,560</td><td>£10,718</td><td>£10,986</td><td>£11,261</td><td>£11,599</td><td>£55,125</td></tr><tr><td>Total Expenses</td><td>£12,578</td><td>£12,640</td><td>£12,710</td><td>£12,781</td><td>£12,857</td><td>£63,566</td></tr><tr><td>Profit Before Tax</td><td>£-2,018</td><td>£-1,921</td><td>£-1,723</td><td>£-1,520</td><td>£-1,259</td><td>£-8,441</td></tr><tr><td>Profit After Tax      </td><td>£-2,018</td><td>£-1,921</td><td>£-1,723</td><td>£-1,520</td><td>£-1,259</td><td>£-8,441</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,800</td><td>£8,568</td><td>£11,402</td><td>£24,775</td></tr><tr><td>Net Return</td><td>£-2,016</td><td>£-1,919</td><td>£3,077</td><td>£7,048</td><td>£10,143</td><td>£16,334</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>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>10%</td><td>14%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>