<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>£15,012</td><td>£15,237</td><td>£15,618</td><td>£16,009</td><td>£16,489</td><td>£78,365</td></tr><tr><td>Total Expenses</td><td>£18,776</td><td>£18,845</td><td>£18,926</td><td>£19,009</td><td>£19,099</td><td>£94,654</td></tr><tr><td>Profit Before Tax</td><td>£-3,764</td><td>£-3,607</td><td>£-3,308</td><td>£-3,000</td><td>£-2,610</td><td>£-16,289</td></tr><tr><td>Profit After Tax      </td><td>£-3,764</td><td>£-3,607</td><td>£-3,308</td><td>£-3,000</td><td>£-2,610</td><td>£-16,289</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>£-3,760</td><td>£-3,604</td><td>£4,393</td><td>£10,745</td><td>£15,680</td><td>£23,454</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>19%</td></tr></tbody></table></div></div></template></turbo-stream>