<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>£10,152</td><td>£10,304</td><td>£10,562</td><td>£10,826</td><td>£11,151</td><td>£52,995</td></tr><tr><td>Total Expenses</td><td>£14,519</td><td>£14,580</td><td>£14,649</td><td>£14,719</td><td>£14,794</td><td>£73,262</td></tr><tr><td>Profit Before Tax</td><td>£-4,367</td><td>£-4,276</td><td>£-4,087</td><td>£-3,893</td><td>£-3,644</td><td>£-20,267</td></tr><tr><td>Profit After Tax      </td><td>£-4,367</td><td>£-4,276</td><td>£-4,087</td><td>£-3,893</td><td>£-3,644</td><td>£-20,267</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,799</td><td>£10,351</td><td>£13,775</td><td>£29,931</td></tr><tr><td>Net Return</td><td>£-4,364</td><td>£-4,273</td><td>£1,712</td><td>£6,458</td><td>£10,131</td><td>£9,664</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-23%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>2%</td><td>7%</td><td>11%</td><td>11%</td></tr></tbody></table></div></div></template></turbo-stream>