<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>£11,340</td><td>£11,510</td><td>£11,798</td><td>£12,093</td><td>£12,456</td><td>£59,196</td></tr><tr><td>Total Expenses</td><td>£13,846</td><td>£13,909</td><td>£13,981</td><td>£14,054</td><td>£14,133</td><td>£69,924</td></tr><tr><td>Profit Before Tax</td><td>£-2,506</td><td>£-2,399</td><td>£-2,183</td><td>£-1,962</td><td>£-1,678</td><td>£-10,728</td></tr><tr><td>Profit After Tax      </td><td>£-2,506</td><td>£-2,399</td><td>£-2,183</td><td>£-1,962</td><td>£-1,678</td><td>£-10,728</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,400</td><td>£9,639</td><td>£12,827</td><td>£27,872</td></tr><tr><td>Net Return</td><td>£-2,504</td><td>£-2,396</td><td>£3,217</td><td>£7,678</td><td>£11,149</td><td>£17,144</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>21%</td></tr></tbody></table></div></div></template></turbo-stream>