<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>£11,820</td><td>£11,997</td><td>£12,297</td><td>£12,605</td><td>£12,983</td><td>£61,702</td></tr><tr><td>Total Expenses</td><td>£14,093</td><td>£14,156</td><td>£14,229</td><td>£14,304</td><td>£14,384</td><td>£71,167</td></tr><tr><td>Profit Before Tax</td><td>£-2,273</td><td>£-2,159</td><td>£-1,932</td><td>£-1,699</td><td>£-1,402</td><td>£-9,465</td></tr><tr><td>Profit After Tax      </td><td>£-2,273</td><td>£-2,159</td><td>£-1,932</td><td>£-1,699</td><td>£-1,402</td><td>£-9,465</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,500</td><td>£9,818</td><td>£13,065</td><td>£28,388</td></tr><tr><td>Net Return</td><td>£-2,270</td><td>£-2,156</td><td>£3,568</td><td>£8,118</td><td>£11,663</td><td>£18,923</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>10%</td><td>14%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>