<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>£10,140</td><td>£10,292</td><td>£10,549</td><td>£10,813</td><td>£11,138</td><td>£52,932</td></tr><tr><td>Total Expenses</td><td>£13,330</td><td>£13,391</td><td>£13,459</td><td>£13,530</td><td>£13,605</td><td>£67,314</td></tr><tr><td>Profit Before Tax</td><td>£-3,190</td><td>£-3,099</td><td>£-2,910</td><td>£-2,717</td><td>£-2,467</td><td>£-14,382</td></tr><tr><td>Profit After Tax      </td><td>£-3,190</td><td>£-3,099</td><td>£-2,910</td><td>£-2,717</td><td>£-2,467</td><td>£-14,382</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,200</td><td>£9,282</td><td>£12,352</td><td>£26,839</td></tr><tr><td>Net Return</td><td>£-3,187</td><td>£-3,096</td><td>£2,290</td><td>£6,566</td><td>£9,885</td><td>£12,458</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</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>