<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>£12,000</td><td>£12,180</td><td>£12,363</td><td>£12,672</td><td>£12,989</td><td>£62,203</td></tr><tr><td>Total Expenses</td><td>£19,288</td><td>£19,356</td><td>£19,415</td><td>£19,488</td><td>£19,562</td><td>£97,107</td></tr><tr><td>Profit Before Tax</td><td>£-7,288</td><td>£-7,176</td><td>£-7,052</td><td>£-6,816</td><td>£-6,573</td><td>£-34,904</td></tr><tr><td>Profit After Tax      </td><td>£-7,288</td><td>£-7,176</td><td>£-7,052</td><td>£-6,816</td><td>£-6,573</td><td>£-34,904</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£17,763</td><td>£23,637</td><td>£27,445</td><td>£20,172</td><td>£96,516</td></tr><tr><td>Net Return</td><td>£213</td><td>£10,587</td><td>£16,585</td><td>£20,629</td><td>£13,599</td><td>£61,612</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>6%</td><td>10%</td><td>13%</td><td>8%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>