<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>£15,048</td><td>£15,274</td><td>£15,656</td><td>£16,047</td><td>£16,528</td><td>£78,553</td></tr><tr><td>Total Expenses</td><td>£20,565</td><td>£20,634</td><td>£20,715</td><td>£20,798</td><td>£20,889</td><td>£103,600</td></tr><tr><td>Profit Before Tax</td><td>£-5,517</td><td>£-5,360</td><td>£-5,059</td><td>£-4,751</td><td>£-4,360</td><td>£-25,047</td></tr><tr><td>Profit After Tax      </td><td>£-5,517</td><td>£-5,360</td><td>£-5,059</td><td>£-4,751</td><td>£-4,360</td><td>£-25,047</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,600</td><td>£15,351</td><td>£20,428</td><td>£44,388</td></tr><tr><td>Net Return</td><td>£-5,513</td><td>£-5,356</td><td>£3,541</td><td>£10,600</td><td>£16,068</td><td>£19,341</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>8%</td><td>12%</td><td>14%</td></tr></tbody></table></div></div></template></turbo-stream>