<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>£14,916</td><td>£15,140</td><td>£15,518</td><td>£15,906</td><td>£16,383</td><td>£77,864</td></tr><tr><td>Total Expenses</td><td>£17,576</td><td>£17,645</td><td>£17,725</td><td>£17,808</td><td>£17,898</td><td>£88,653</td></tr><tr><td>Profit Before Tax</td><td>£-2,660</td><td>£-2,505</td><td>£-2,207</td><td>£-1,902</td><td>£-1,515</td><td>£-10,789</td></tr><tr><td>Profit After Tax      </td><td>£-2,660</td><td>£-2,505</td><td>£-2,207</td><td>£-1,902</td><td>£-1,515</td><td>£-10,789</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,100</td><td>£12,674</td><td>£16,865</td><td>£36,646</td></tr><tr><td>Net Return</td><td>£-2,657</td><td>£-2,501</td><td>£4,893</td><td>£10,772</td><td>£15,350</td><td>£25,857</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>10%</td><td>14%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>