<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>£11,196</td><td>£11,364</td><td>£11,648</td><td>£11,939</td><td>£12,297</td><td>£58,445</td></tr><tr><td>Total Expenses</td><td>£14,229</td><td>£14,291</td><td>£14,363</td><td>£14,436</td><td>£14,514</td><td>£71,833</td></tr><tr><td>Profit Before Tax</td><td>£-3,033</td><td>£-2,927</td><td>£-2,715</td><td>£-2,497</td><td>£-2,217</td><td>£-13,388</td></tr><tr><td>Profit After Tax      </td><td>£-3,033</td><td>£-2,927</td><td>£-2,715</td><td>£-2,497</td><td>£-2,217</td><td>£-13,388</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,600</td><td>£9,996</td><td>£13,302</td><td>£28,904</td></tr><tr><td>Net Return</td><td>£-3,030</td><td>£-2,925</td><td>£2,885</td><td>£7,500</td><td>£11,085</td><td>£15,516</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>-15%</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>