<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>£13,656</td><td>£13,861</td><td>£14,207</td><td>£14,563</td><td>£14,999</td><td>£71,286</td></tr><tr><td>Total Expenses</td><td>£17,252</td><td>£17,318</td><td>£17,396</td><td>£17,475</td><td>£17,562</td><td>£87,003</td></tr><tr><td>Profit Before Tax</td><td>£-3,596</td><td>£-3,457</td><td>£-3,189</td><td>£-2,913</td><td>£-2,562</td><td>£-15,717</td></tr><tr><td>Profit After Tax      </td><td>£-3,596</td><td>£-3,457</td><td>£-3,189</td><td>£-2,913</td><td>£-2,562</td><td>£-15,717</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,628</td><td>£36,130</td></tr><tr><td>Net Return</td><td>£-3,592</td><td>£-3,454</td><td>£3,812</td><td>£9,582</td><td>£14,065</td><td>£20,413</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>9%</td><td>13%</td><td>18%</td></tr></tbody></table></div></div></template></turbo-stream>