<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>£10,944</td><td>£11,108</td><td>£11,275</td><td>£11,557</td><td>£11,846</td><td>£56,729</td></tr><tr><td>Total Expenses</td><td>£15,138</td><td>£15,167</td><td>£15,194</td><td>£15,233</td><td>£15,272</td><td>£76,006</td></tr><tr><td>Profit Before Tax</td><td>£-4,194</td><td>£-4,059</td><td>£-3,920</td><td>£-3,676</td><td>£-3,427</td><td>£-19,276</td></tr><tr><td>Profit After Tax      </td><td>£-4,194</td><td>£-4,059</td><td>£-3,920</td><td>£-3,676</td><td>£-3,427</td><td>£-19,276</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,419</td><td>£15,028</td><td>£19,998</td><td>£13,932</td><td>£57,381</td></tr><tr><td>Net Return</td><td>£-4,190</td><td>£4,360</td><td>£11,109</td><td>£16,322</td><td>£10,505</td><td>£38,105</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>