<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>£11,004</td><td>£11,169</td><td>£11,448</td><td>£11,734</td><td>£12,087</td><td>£57,442</td></tr><tr><td>Total Expenses</td><td>£14,011</td><td>£14,074</td><td>£14,144</td><td>£14,217</td><td>£14,295</td><td>£70,741</td></tr><tr><td>Profit Before Tax</td><td>£-3,007</td><td>£-2,904</td><td>£-2,696</td><td>£-2,482</td><td>£-2,208</td><td>£-13,298</td></tr><tr><td>Profit After Tax      </td><td>£-3,007</td><td>£-2,904</td><td>£-2,696</td><td>£-2,482</td><td>£-2,208</td><td>£-13,298</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>£-3,004</td><td>£-2,902</td><td>£2,804</td><td>£7,335</td><td>£10,856</td><td>£15,090</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-3%</td><td>3%</td><td>9%</td><td>13%</td><td>18%</td></tr></tbody></table></div></div></template></turbo-stream>