<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>£10,524</td><td>£10,682</td><td>£10,949</td><td>£11,223</td><td>£11,559</td><td>£54,937</td></tr><tr><td>Total Expenses</td><td>£12,991</td><td>£13,053</td><td>£13,122</td><td>£13,194</td><td>£13,270</td><td>£65,630</td></tr><tr><td>Profit Before Tax</td><td>£-2,467</td><td>£-2,371</td><td>£-2,174</td><td>£-1,971</td><td>£-1,711</td><td>£-10,693</td></tr><tr><td>Profit After Tax      </td><td>£-2,467</td><td>£-2,371</td><td>£-2,174</td><td>£-1,971</td><td>£-1,711</td><td>£-10,693</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,010</td><td>£8,943</td><td>£11,901</td><td>£25,859</td></tr><tr><td>Net Return</td><td>£-2,464</td><td>£-2,368</td><td>£2,837</td><td>£6,972</td><td>£10,190</td><td>£15,166</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</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>