<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>£12,348</td><td>£12,533</td><td>£12,847</td><td>£13,168</td><td>£13,563</td><td>£64,458</td></tr><tr><td>Total Expenses</td><td>£16,129</td><td>£16,194</td><td>£16,268</td><td>£16,344</td><td>£16,426</td><td>£81,361</td></tr><tr><td>Profit Before Tax</td><td>£-3,781</td><td>£-3,660</td><td>£-3,421</td><td>£-3,176</td><td>£-2,863</td><td>£-16,903</td></tr><tr><td>Profit After Tax      </td><td>£-3,781</td><td>£-3,660</td><td>£-3,421</td><td>£-3,176</td><td>£-2,863</td><td>£-16,903</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,500</td><td>£11,603</td><td>£15,440</td><td>£33,549</td></tr><tr><td>Net Return</td><td>£-3,778</td><td>£-3,657</td><td>£3,079</td><td>£8,426</td><td>£12,577</td><td>£16,647</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>8%</td><td>12%</td><td>16%</td></tr></tbody></table></div></div></template></turbo-stream>