<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>£13,068</td><td>£13,264</td><td>£13,596</td><td>£13,936</td><td>£14,354</td><td>£68,217</td></tr><tr><td>Total Expenses</td><td>£16,598</td><td>£16,664</td><td>£16,740</td><td>£16,818</td><td>£16,902</td><td>£83,721</td></tr><tr><td>Profit Before Tax</td><td>£-3,530</td><td>£-3,400</td><td>£-3,144</td><td>£-2,882</td><td>£-2,548</td><td>£-15,504</td></tr><tr><td>Profit After Tax      </td><td>£-3,530</td><td>£-3,400</td><td>£-3,144</td><td>£-2,882</td><td>£-2,548</td><td>£-15,504</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,700</td><td>£11,960</td><td>£15,915</td><td>£34,582</td></tr><tr><td>Net Return</td><td>£-3,527</td><td>£-3,396</td><td>£3,556</td><td>£9,078</td><td>£13,367</td><td>£19,078</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>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>9%</td><td>13%</td><td>18%</td></tr></tbody></table></div></div></template></turbo-stream>