<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>£15,300</td><td>£15,529</td><td>£15,918</td><td>£16,316</td><td>£16,805</td><td>£79,868</td></tr><tr><td>Total Expenses</td><td>£21,384</td><td>£21,453</td><td>£21,534</td><td>£21,618</td><td>£21,710</td><td>£107,699</td></tr><tr><td>Profit Before Tax</td><td>£-6,084</td><td>£-5,923</td><td>£-5,617</td><td>£-5,302</td><td>£-4,905</td><td>£-27,831</td></tr><tr><td>Profit After Tax      </td><td>£-6,084</td><td>£-5,923</td><td>£-5,617</td><td>£-5,302</td><td>£-4,905</td><td>£-27,831</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£46,453</td></tr><tr><td>Net Return</td><td>£-6,079</td><td>£-5,919</td><td>£3,383</td><td>£10,763</td><td>£16,474</td><td>£18,622</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>