<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>£14,232</td><td>£14,445</td><td>£14,807</td><td>£15,177</td><td>£15,632</td><td>£74,293</td></tr><tr><td>Total Expenses</td><td>£17,905</td><td>£17,972</td><td>£18,051</td><td>£18,132</td><td>£18,220</td><td>£90,279</td></tr><tr><td>Profit Before Tax</td><td>£-3,673</td><td>£-3,526</td><td>£-3,244</td><td>£-2,955</td><td>£-2,588</td><td>£-15,986</td></tr><tr><td>Profit After Tax      </td><td>£-3,673</td><td>£-3,526</td><td>£-3,244</td><td>£-2,955</td><td>£-2,588</td><td>£-15,986</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,300</td><td>£13,031</td><td>£17,340</td><td>£37,678</td></tr><tr><td>Net Return</td><td>£-3,669</td><td>£-3,523</td><td>£4,056</td><td>£10,076</td><td>£14,752</td><td>£21,692</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>3%</td><td>9%</td><td>13%</td><td>19%</td></tr></tbody></table></div></div></template></turbo-stream>