<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>£12,960</td><td>£13,154</td><td>£13,483</td><td>£13,820</td><td>£14,235</td><td>£67,653</td></tr><tr><td>Total Expenses</td><td>£17,579</td><td>£17,644</td><td>£17,720</td><td>£17,798</td><td>£17,882</td><td>£88,624</td></tr><tr><td>Profit Before Tax</td><td>£-4,619</td><td>£-4,490</td><td>£-4,237</td><td>£-3,978</td><td>£-3,647</td><td>£-20,971</td></tr><tr><td>Profit After Tax      </td><td>£-4,619</td><td>£-4,490</td><td>£-4,237</td><td>£-3,978</td><td>£-3,647</td><td>£-20,971</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,200</td><td>£12,852</td><td>£17,103</td><td>£37,162</td></tr><tr><td>Net Return</td><td>£-4,615</td><td>£-4,486</td><td>£2,963</td><td>£8,875</td><td>£13,456</td><td>£16,192</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>8%</td><td>12%</td><td>14%</td></tr></tbody></table></div></div></template></turbo-stream>