<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>£12,180</td><td>£12,363</td><td>£12,672</td><td>£12,989</td><td>£13,378</td><td>£63,581</td></tr><tr><td>Total Expenses</td><td>£14,724</td><td>£14,788</td><td>£14,862</td><td>£14,937</td><td>£15,019</td><td>£74,330</td></tr><tr><td>Profit Before Tax</td><td>£-2,544</td><td>£-2,425</td><td>£-2,190</td><td>£-1,949</td><td>£-1,641</td><td>£-10,749</td></tr><tr><td>Profit After Tax      </td><td>£-2,544</td><td>£-2,425</td><td>£-2,190</td><td>£-1,949</td><td>£-1,641</td><td>£-10,749</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,800</td><td>£10,353</td><td>£13,777</td><td>£29,936</td></tr><tr><td>Net Return</td><td>£-2,541</td><td>£-2,422</td><td>£3,610</td><td>£8,404</td><td>£12,136</td><td>£19,187</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>