<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>£9,900</td><td>£10,048</td><td>£10,300</td><td>£10,557</td><td>£10,874</td><td>£51,679</td></tr><tr><td>Total Expenses</td><td>£12,810</td><td>£12,870</td><td>£12,938</td><td>£13,008</td><td>£13,082</td><td>£64,709</td></tr><tr><td>Profit Before Tax</td><td>£-2,910</td><td>£-2,822</td><td>£-2,639</td><td>£-2,451</td><td>£-2,209</td><td>£-13,030</td></tr><tr><td>Profit After Tax      </td><td>£-2,910</td><td>£-2,822</td><td>£-2,639</td><td>£-2,451</td><td>£-2,209</td><td>£-13,030</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,950</td><td>£8,836</td><td>£11,758</td><td>£25,549</td></tr><tr><td>Net Return</td><td>£-2,907</td><td>£-2,819</td><td>£2,311</td><td>£6,385</td><td>£9,550</td><td>£12,519</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>8%</td><td>13%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>