<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>£11,964</td><td>£12,143</td><td>£12,447</td><td>£12,758</td><td>£13,141</td><td>£62,454</td></tr><tr><td>Total Expenses</td><td>£15,692</td><td>£15,756</td><td>£15,829</td><td>£15,904</td><td>£15,985</td><td>£79,167</td></tr><tr><td>Profit Before Tax</td><td>£-3,728</td><td>£-3,613</td><td>£-3,382</td><td>£-3,146</td><td>£-2,844</td><td>£-16,713</td></tr><tr><td>Profit After Tax      </td><td>£-3,728</td><td>£-3,613</td><td>£-3,382</td><td>£-3,146</td><td>£-2,844</td><td>£-16,713</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,299</td><td>£11,244</td><td>£14,962</td><td>£32,512</td></tr><tr><td>Net Return</td><td>£-3,725</td><td>£-3,609</td><td>£2,917</td><td>£8,098</td><td>£12,118</td><td>£15,799</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>