<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>£14,832</td><td>£15,054</td><td>£15,431</td><td>£15,817</td><td>£16,291</td><td>£77,425</td></tr><tr><td>Total Expenses</td><td>£17,169</td><td>£17,237</td><td>£17,318</td><td>£17,400</td><td>£17,490</td><td>£86,615</td></tr><tr><td>Profit Before Tax</td><td>£-2,337</td><td>£-2,183</td><td>£-1,887</td><td>£-1,584</td><td>£-1,199</td><td>£-9,190</td></tr><tr><td>Profit After Tax      </td><td>£-2,337</td><td>£-2,183</td><td>£-1,887</td><td>£-1,584</td><td>£-1,199</td><td>£-9,190</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,899</td><td>£12,315</td><td>£16,388</td><td>£35,609</td></tr><tr><td>Net Return</td><td>£-2,334</td><td>£-2,179</td><td>£5,012</td><td>£10,731</td><td>£15,188</td><td>£26,419</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>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>10%</td><td>14%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>