<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>£14,628</td><td>£14,847</td><td>£15,219</td><td>£15,599</td><td>£16,067</td><td>£76,360</td></tr><tr><td>Total Expenses</td><td>£18,738</td><td>£18,806</td><td>£18,886</td><td>£18,968</td><td>£19,057</td><td>£94,454</td></tr><tr><td>Profit Before Tax</td><td>£-4,110</td><td>£-3,958</td><td>£-3,667</td><td>£-3,369</td><td>£-2,990</td><td>£-18,094</td></tr><tr><td>Profit After Tax      </td><td>£-4,110</td><td>£-3,958</td><td>£-3,667</td><td>£-3,369</td><td>£-2,990</td><td>£-18,094</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,700</td><td>£13,745</td><td>£18,290</td><td>£39,743</td></tr><tr><td>Net Return</td><td>£-4,106</td><td>£-3,954</td><td>£4,033</td><td>£10,376</td><td>£15,300</td><td>£21,649</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>8%</td><td>12%</td><td>18%</td></tr></tbody></table></div></div></template></turbo-stream>