<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>£14,280</td><td>£14,494</td><td>£14,857</td><td>£15,228</td><td>£15,685</td><td>£74,544</td></tr><tr><td>Total Expenses</td><td>£16,918</td><td>£16,985</td><td>£17,064</td><td>£17,145</td><td>£17,233</td><td>£85,345</td></tr><tr><td>Profit Before Tax</td><td>£-2,638</td><td>£-2,491</td><td>£-2,208</td><td>£-1,917</td><td>£-1,549</td><td>£-10,802</td></tr><tr><td>Profit After Tax      </td><td>£-2,638</td><td>£-2,491</td><td>£-2,208</td><td>£-1,917</td><td>£-1,549</td><td>£-10,802</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,800</td><td>£12,138</td><td>£16,153</td><td>£35,098</td></tr><tr><td>Net Return</td><td>£-2,634</td><td>£-2,487</td><td>£4,593</td><td>£10,221</td><td>£14,604</td><td>£24,296</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>10%</td><td>14%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>