<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>£12,096</td><td>£12,277</td><td>£12,584</td><td>£12,899</td><td>£13,286</td><td>£63,143</td></tr><tr><td>Total Expenses</td><td>£15,509</td><td>£15,573</td><td>£15,647</td><td>£15,722</td><td>£15,803</td><td>£78,254</td></tr><tr><td>Profit Before Tax</td><td>£-3,413</td><td>£-3,296</td><td>£-3,062</td><td>£-2,823</td><td>£-2,517</td><td>£-15,111</td></tr><tr><td>Profit After Tax      </td><td>£-3,413</td><td>£-3,296</td><td>£-3,062</td><td>£-2,823</td><td>£-2,517</td><td>£-15,111</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,200</td><td>£11,067</td><td>£14,727</td><td>£32,001</td></tr><tr><td>Net Return</td><td>£-3,410</td><td>£-3,292</td><td>£3,138</td><td>£8,244</td><td>£12,210</td><td>£16,890</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>