<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>£15,780</td><td>£16,017</td><td>£16,417</td><td>£16,828</td><td>£17,332</td><td>£82,374</td></tr><tr><td>Total Expenses</td><td>£19,629</td><td>£19,698</td><td>£19,781</td><td>£19,866</td><td>£19,959</td><td>£98,933</td></tr><tr><td>Profit Before Tax</td><td>£-3,849</td><td>£-3,681</td><td>£-3,364</td><td>£-3,039</td><td>£-2,627</td><td>£-16,560</td></tr><tr><td>Profit After Tax      </td><td>£-3,849</td><td>£-3,681</td><td>£-3,364</td><td>£-3,039</td><td>£-2,627</td><td>£-16,560</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,091</td><td>£14,443</td><td>£19,219</td><td>£41,761</td></tr><tr><td>Net Return</td><td>£-3,844</td><td>£-3,677</td><td>£4,727</td><td>£11,404</td><td>£16,592</td><td>£25,202</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>