<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>£6,996</td><td>£7,101</td><td>£7,207</td><td>£7,388</td><td>£7,572</td><td>£36,264</td></tr><tr><td>Total Expenses</td><td>£9,243</td><td>£9,266</td><td>£9,287</td><td>£9,316</td><td>£9,345</td><td>£46,458</td></tr><tr><td>Profit Before Tax</td><td>£-2,247</td><td>£-2,165</td><td>£-2,080</td><td>£-1,928</td><td>£-1,773</td><td>£-10,193</td></tr><tr><td>Profit After Tax      </td><td>£-2,247</td><td>£-2,165</td><td>£-2,080</td><td>£-1,928</td><td>£-1,773</td><td>£-10,193</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£8,881</td><td>£11,818</td><td>£13,722</td><td>£10,086</td><td>£48,258</td></tr><tr><td>Net Return</td><td>£1,503</td><td>£6,716</td><td>£9,739</td><td>£11,794</td><td>£8,314</td><td>£38,065</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>9%</td><td>13%</td><td>16%</td><td>11%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>