<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>£14,064</td><td>£14,275</td><td>£14,632</td><td>£14,998</td><td>£15,448</td><td>£73,416</td></tr><tr><td>Total Expenses</td><td>£18,084</td><td>£18,151</td><td>£18,230</td><td>£18,310</td><td>£18,398</td><td>£91,174</td></tr><tr><td>Profit Before Tax</td><td>£-4,020</td><td>£-3,876</td><td>£-3,598</td><td>£-3,313</td><td>£-2,950</td><td>£-17,758</td></tr><tr><td>Profit After Tax      </td><td>£-4,020</td><td>£-3,876</td><td>£-3,598</td><td>£-3,313</td><td>£-2,950</td><td>£-17,758</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,399</td><td>£13,207</td><td>£17,575</td><td>£38,189</td></tr><tr><td>Net Return</td><td>£-4,016</td><td>£-3,873</td><td>£3,801</td><td>£9,895</td><td>£14,625</td><td>£20,432</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>