<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>£10,404</td><td>£10,560</td><td>£10,718</td><td>£10,986</td><td>£11,261</td><td>£53,930</td></tr><tr><td>Total Expenses</td><td>£14,410</td><td>£14,439</td><td>£14,465</td><td>£14,502</td><td>£14,540</td><td>£72,355</td></tr><tr><td>Profit Before Tax</td><td>£-4,006</td><td>£-3,878</td><td>£-3,746</td><td>£-3,515</td><td>£-3,279</td><td>£-18,425</td></tr><tr><td>Profit After Tax      </td><td>£-4,006</td><td>£-3,878</td><td>£-3,746</td><td>£-3,515</td><td>£-3,279</td><td>£-18,425</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,000</td><td>£14,280</td><td>£19,003</td><td>£13,239</td><td>£54,526</td></tr><tr><td>Net Return</td><td>£-4,002</td><td>£4,122</td><td>£10,534</td><td>£15,487</td><td>£9,960</td><td>£36,100</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>8%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>