<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>£14,076</td><td>£14,287</td><td>£14,644</td><td>£15,010</td><td>£15,461</td><td>£73,479</td></tr><tr><td>Total Expenses</td><td>£16,699</td><td>£16,766</td><td>£16,845</td><td>£16,925</td><td>£17,013</td><td>£84,247</td></tr><tr><td>Profit Before Tax</td><td>£-2,623</td><td>£-2,479</td><td>£-2,200</td><td>£-1,915</td><td>£-1,552</td><td>£-10,768</td></tr><tr><td>Profit After Tax      </td><td>£-2,623</td><td>£-2,479</td><td>£-2,200</td><td>£-1,915</td><td>£-1,552</td><td>£-10,768</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,700</td><td>£11,960</td><td>£15,915</td><td>£34,582</td></tr><tr><td>Net Return</td><td>£-2,619</td><td>£-2,475</td><td>£4,500</td><td>£10,045</td><td>£14,363</td><td>£23,813</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>14%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>