<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>£10,800</td><td>£10,962</td><td>£11,236</td><td>£11,517</td><td>£11,862</td><td>£56,377</td></tr><tr><td>Total Expenses</td><td>£14,983</td><td>£15,045</td><td>£15,115</td><td>£15,187</td><td>£15,264</td><td>£75,594</td></tr><tr><td>Profit Before Tax</td><td>£-4,183</td><td>£-4,083</td><td>£-3,879</td><td>£-3,670</td><td>£-3,402</td><td>£-19,216</td></tr><tr><td>Profit After Tax      </td><td>£-4,183</td><td>£-4,083</td><td>£-3,879</td><td>£-3,670</td><td>£-3,402</td><td>£-19,216</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,000</td><td>£10,710</td><td>£14,252</td><td>£30,969</td></tr><tr><td>Net Return</td><td>£-4,180</td><td>£-4,080</td><td>£2,121</td><td>£7,040</td><td>£10,850</td><td>£11,753</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>8%</td><td>12%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>