<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>£12,252</td><td>£12,436</td><td>£12,747</td><td>£13,065</td><td>£13,457</td><td>£63,957</td></tr><tr><td>Total Expenses</td><td>£17,111</td><td>£17,176</td><td>£17,250</td><td>£17,326</td><td>£17,407</td><td>£86,270</td></tr><tr><td>Profit Before Tax</td><td>£-4,859</td><td>£-4,740</td><td>£-4,503</td><td>£-4,260</td><td>£-3,950</td><td>£-22,313</td></tr><tr><td>Profit After Tax      </td><td>£-4,859</td><td>£-4,740</td><td>£-4,503</td><td>£-4,260</td><td>£-3,950</td><td>£-22,313</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>£-4,856</td><td>£-4,737</td><td>£2,497</td><td>£8,235</td><td>£12,677</td><td>£13,817</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-20%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>12%</td></tr></tbody></table></div></div></template></turbo-stream>