<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>£11,700</td><td>£11,875</td><td>£12,172</td><td>£12,477</td><td>£12,851</td><td>£61,076</td></tr><tr><td>Total Expenses</td><td>£15,073</td><td>£15,136</td><td>£15,209</td><td>£15,283</td><td>£15,363</td><td>£76,063</td></tr><tr><td>Profit Before Tax</td><td>£-3,373</td><td>£-3,261</td><td>£-3,036</td><td>£-2,806</td><td>£-2,512</td><td>£-14,988</td></tr><tr><td>Profit After Tax      </td><td>£-3,373</td><td>£-3,261</td><td>£-3,036</td><td>£-2,806</td><td>£-2,512</td><td>£-14,988</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,000</td><td>£10,710</td><td>£14,252</td><td>£30,969</td></tr><tr><td>Net Return</td><td>£-3,370</td><td>£-3,258</td><td>£2,964</td><td>£7,904</td><td>£11,740</td><td>£15,981</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-3%</td><td>3%</td><td>8%</td><td>13%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>