<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>£12,756</td><td>£12,947</td><td>£13,271</td><td>£13,603</td><td>£14,011</td><td>£66,588</td></tr><tr><td>Total Expenses</td><td>£18,154</td><td>£18,219</td><td>£18,294</td><td>£18,371</td><td>£18,455</td><td>£91,493</td></tr><tr><td>Profit Before Tax</td><td>£-5,398</td><td>£-5,272</td><td>£-5,023</td><td>£-4,768</td><td>£-4,444</td><td>£-24,905</td></tr><tr><td>Profit After Tax      </td><td>£-5,398</td><td>£-5,272</td><td>£-5,023</td><td>£-4,768</td><td>£-4,444</td><td>£-24,905</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£38,711</td></tr><tr><td>Net Return</td><td>£-5,394</td><td>£-5,268</td><td>£2,477</td><td>£8,619</td><td>£13,371</td><td>£13,806</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>12%</td></tr></tbody></table></div></div></template></turbo-stream>