<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>£11,784</td><td>£11,961</td><td>£12,260</td><td>£12,566</td><td>£12,943</td><td>£61,514</td></tr><tr><td>Total Expenses</td><td>£15,478</td><td>£15,541</td><td>£15,614</td><td>£15,689</td><td>£15,769</td><td>£78,091</td></tr><tr><td>Profit Before Tax</td><td>£-3,694</td><td>£-3,581</td><td>£-3,354</td><td>£-3,122</td><td>£-2,826</td><td>£-16,577</td></tr><tr><td>Profit After Tax      </td><td>£-3,694</td><td>£-3,581</td><td>£-3,354</td><td>£-3,122</td><td>£-2,826</td><td>£-16,577</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,200</td><td>£11,067</td><td>£14,727</td><td>£32,001</td></tr><tr><td>Net Return</td><td>£-3,691</td><td>£-3,577</td><td>£2,846</td><td>£7,945</td><td>£11,902</td><td>£15,424</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>