<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>£12,156</td><td>£12,338</td><td>£12,647</td><td>£12,963</td><td>£13,352</td><td>£63,456</td></tr><tr><td>Total Expenses</td><td>£15,910</td><td>£15,974</td><td>£16,048</td><td>£16,123</td><td>£16,205</td><td>£80,259</td></tr><tr><td>Profit Before Tax</td><td>£-3,754</td><td>£-3,636</td><td>£-3,401</td><td>£-3,160</td><td>£-2,853</td><td>£-16,803</td></tr><tr><td>Profit After Tax      </td><td>£-3,754</td><td>£-3,636</td><td>£-3,401</td><td>£-3,160</td><td>£-2,853</td><td>£-16,803</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,399</td><td>£11,422</td><td>£15,200</td><td>£33,028</td></tr><tr><td>Net Return</td><td>£-3,750</td><td>£-3,632</td><td>£2,998</td><td>£8,262</td><td>£12,347</td><td>£16,225</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>8%</td><td>12%</td><td>16%</td></tr></tbody></table></div></div></template></turbo-stream>