<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>£16,404</td><td>£16,650</td><td>£17,066</td><td>£17,493</td><td>£18,018</td><td>£85,631</td></tr><tr><td>Total Expenses</td><td>£19,907</td><td>£19,978</td><td>£20,062</td><td>£20,149</td><td>£20,244</td><td>£100,340</td></tr><tr><td>Profit Before Tax</td><td>£-3,503</td><td>£-3,328</td><td>£-2,996</td><td>£-2,656</td><td>£-2,226</td><td>£-14,709</td></tr><tr><td>Profit After Tax      </td><td>£-3,503</td><td>£-3,328</td><td>£-2,996</td><td>£-2,656</td><td>£-2,226</td><td>£-14,709</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,200</td><td>£14,637</td><td>£19,478</td><td>£42,324</td></tr><tr><td>Net Return</td><td>£-3,499</td><td>£-3,324</td><td>£5,204</td><td>£11,981</td><td>£17,252</td><td>£27,615</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>9%</td><td>13%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>