<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>£12,984</td><td>£13,179</td><td>£13,508</td><td>£13,846</td><td>£14,261</td><td>£67,778</td></tr><tr><td>Total Expenses</td><td>£15,003</td><td>£15,068</td><td>£15,144</td><td>£15,222</td><td>£15,306</td><td>£75,742</td></tr><tr><td>Profit Before Tax</td><td>£-2,019</td><td>£-1,889</td><td>£-1,636</td><td>£-1,376</td><td>£-1,044</td><td>£-7,963</td></tr><tr><td>Profit After Tax      </td><td>£-2,019</td><td>£-1,889</td><td>£-1,636</td><td>£-1,376</td><td>£-1,044</td><td>£-7,963</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,900</td><td>£10,532</td><td>£14,015</td><td>£30,452</td></tr><tr><td>Net Return</td><td>£-2,016</td><td>£-1,886</td><td>£4,264</td><td>£9,156</td><td>£12,970</td><td>£22,489</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>10%</td><td>14%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>