<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>£13,956</td><td>£14,165</td><td>£14,519</td><td>£14,882</td><td>£15,329</td><td>£72,852</td></tr><tr><td>Total Expenses</td><td>£17,242</td><td>£17,309</td><td>£17,387</td><td>£17,468</td><td>£17,555</td><td>£86,961</td></tr><tr><td>Profit Before Tax</td><td>£-3,286</td><td>£-3,144</td><td>£-2,868</td><td>£-2,585</td><td>£-2,226</td><td>£-14,109</td></tr><tr><td>Profit After Tax      </td><td>£-3,286</td><td>£-3,144</td><td>£-2,868</td><td>£-2,585</td><td>£-2,226</td><td>£-14,109</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,980</td><td>£12,460</td><td>£16,580</td><td>£36,027</td></tr><tr><td>Net Return</td><td>£-3,283</td><td>£-3,140</td><td>£4,112</td><td>£9,874</td><td>£14,354</td><td>£21,918</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>20%</td></tr></tbody></table></div></div></template></turbo-stream>