<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>£13,872</td><td>£14,080</td><td>£14,432</td><td>£14,793</td><td>£15,237</td><td>£72,414</td></tr><tr><td>Total Expenses</td><td>£17,869</td><td>£17,935</td><td>£18,014</td><td>£18,093</td><td>£18,181</td><td>£90,092</td></tr><tr><td>Profit Before Tax</td><td>£-3,997</td><td>£-3,855</td><td>£-3,581</td><td>£-3,301</td><td>£-2,944</td><td>£-17,678</td></tr><tr><td>Profit After Tax      </td><td>£-3,997</td><td>£-3,855</td><td>£-3,581</td><td>£-3,301</td><td>£-2,944</td><td>£-17,678</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>£-3,993</td><td>£-3,852</td><td>£3,719</td><td>£9,730</td><td>£14,396</td><td>£20,001</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>