<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>£10,500</td><td>£10,657</td><td>£10,924</td><td>£11,197</td><td>£11,533</td><td>£54,811</td></tr><tr><td>Total Expenses</td><td>£12,969</td><td>£13,031</td><td>£13,100</td><td>£13,171</td><td>£13,248</td><td>£65,518</td></tr><tr><td>Profit Before Tax</td><td>£-2,469</td><td>£-2,373</td><td>£-2,176</td><td>£-1,974</td><td>£-1,715</td><td>£-10,707</td></tr><tr><td>Profit After Tax      </td><td>£-2,469</td><td>£-2,373</td><td>£-2,176</td><td>£-1,974</td><td>£-1,715</td><td>£-10,707</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>£-2,466</td><td>£-2,370</td><td>£2,824</td><td>£6,951</td><td>£10,162</td><td>£15,100</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>20%</td></tr></tbody></table></div></div></template></turbo-stream>