<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>£13,116</td><td>£13,313</td><td>£13,646</td><td>£13,987</td><td>£14,406</td><td>£68,467</td></tr><tr><td>Total Expenses</td><td>£16,999</td><td>£17,065</td><td>£17,141</td><td>£17,219</td><td>£17,304</td><td>£85,729</td></tr><tr><td>Profit Before Tax</td><td>£-3,883</td><td>£-3,752</td><td>£-3,496</td><td>£-3,233</td><td>£-2,898</td><td>£-17,262</td></tr><tr><td>Profit After Tax      </td><td>£-3,883</td><td>£-3,752</td><td>£-3,496</td><td>£-3,233</td><td>£-2,898</td><td>£-17,262</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,900</td><td>£12,317</td><td>£16,390</td><td>£35,614</td></tr><tr><td>Net Return</td><td>£-3,880</td><td>£-3,749</td><td>£3,404</td><td>£9,084</td><td>£13,492</td><td>£18,352</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>