<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>£10,716</td><td>£10,877</td><td>£11,149</td><td>£11,427</td><td>£11,770</td><td>£55,939</td></tr><tr><td>Total Expenses</td><td>£15,569</td><td>£15,631</td><td>£15,701</td><td>£15,773</td><td>£15,850</td><td>£78,525</td></tr><tr><td>Profit Before Tax</td><td>£-4,853</td><td>£-4,755</td><td>£-4,553</td><td>£-4,346</td><td>£-4,080</td><td>£-22,586</td></tr><tr><td>Profit After Tax      </td><td>£-4,853</td><td>£-4,755</td><td>£-4,553</td><td>£-4,346</td><td>£-4,080</td><td>£-22,586</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,300</td><td>£11,246</td><td>£14,965</td><td>£32,517</td></tr><tr><td>Net Return</td><td>£-4,850</td><td>£-4,751</td><td>£1,747</td><td>£6,900</td><td>£10,885</td><td>£9,931</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-23%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>2%</td><td>7%</td><td>11%</td><td>10%</td></tr></tbody></table></div></div></template></turbo-stream>