<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>£12,924</td><td>£13,118</td><td>£13,446</td><td>£13,782</td><td>£14,195</td><td>£67,465</td></tr><tr><td>Total Expenses</td><td>£16,782</td><td>£16,847</td><td>£16,923</td><td>£17,001</td><td>£17,085</td><td>£84,637</td></tr><tr><td>Profit Before Tax</td><td>£-3,858</td><td>£-3,729</td><td>£-3,477</td><td>£-3,219</td><td>£-2,889</td><td>£-17,172</td></tr><tr><td>Profit After Tax      </td><td>£-3,858</td><td>£-3,729</td><td>£-3,477</td><td>£-3,219</td><td>£-2,889</td><td>£-17,172</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,800</td><td>£12,138</td><td>£16,153</td><td>£35,098</td></tr><tr><td>Net Return</td><td>£-3,855</td><td>£-3,726</td><td>£3,323</td><td>£8,920</td><td>£13,263</td><td>£17,925</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>