<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>£12,540</td><td>£12,728</td><td>£13,046</td><td>£13,372</td><td>£13,774</td><td>£65,461</td></tr><tr><td>Total Expenses</td><td>£16,347</td><td>£16,412</td><td>£16,486</td><td>£16,563</td><td>£16,646</td><td>£82,453</td></tr><tr><td>Profit Before Tax</td><td>£-3,807</td><td>£-3,683</td><td>£-3,440</td><td>£-3,190</td><td>£-2,872</td><td>£-16,993</td></tr><tr><td>Profit After Tax      </td><td>£-3,807</td><td>£-3,683</td><td>£-3,440</td><td>£-3,190</td><td>£-2,872</td><td>£-16,993</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,600</td><td>£11,781</td><td>£15,677</td><td>£34,065</td></tr><tr><td>Net Return</td><td>£-3,803</td><td>£-3,680</td><td>£3,160</td><td>£8,591</td><td>£12,805</td><td>£17,073</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>-16%</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>