<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>£13,140</td><td>£13,337</td><td>£13,671</td><td>£14,012</td><td>£14,433</td><td>£68,593</td></tr><tr><td>Total Expenses</td><td>£17,795</td><td>£17,861</td><td>£17,937</td><td>£18,015</td><td>£18,100</td><td>£89,709</td></tr><tr><td>Profit Before Tax</td><td>£-4,655</td><td>£-4,524</td><td>£-4,267</td><td>£-4,003</td><td>£-3,667</td><td>£-21,117</td></tr><tr><td>Profit After Tax      </td><td>£-4,655</td><td>£-4,524</td><td>£-4,267</td><td>£-4,003</td><td>£-3,667</td><td>£-21,117</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,300</td><td>£13,031</td><td>£17,340</td><td>£37,678</td></tr><tr><td>Net Return</td><td>£-4,652</td><td>£-4,520</td><td>£3,033</td><td>£9,028</td><td>£13,673</td><td>£16,562</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>