<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>£11,976</td><td>£12,156</td><td>£12,460</td><td>£12,771</td><td>£13,154</td><td>£62,516</td></tr><tr><td>Total Expenses</td><td>£15,695</td><td>£15,759</td><td>£15,833</td><td>£15,908</td><td>£15,989</td><td>£79,183</td></tr><tr><td>Profit Before Tax</td><td>£-3,719</td><td>£-3,604</td><td>£-3,373</td><td>£-3,137</td><td>£-2,834</td><td>£-16,667</td></tr><tr><td>Profit After Tax      </td><td>£-3,719</td><td>£-3,604</td><td>£-3,373</td><td>£-3,137</td><td>£-2,834</td><td>£-16,667</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,300</td><td>£11,246</td><td>£14,965</td><td>£32,517</td></tr><tr><td>Net Return</td><td>£-3,716</td><td>£-3,600</td><td>£2,927</td><td>£8,109</td><td>£12,130</td><td>£15,850</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>