<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>£8,448</td><td>£8,575</td><td>£8,703</td><td>£8,921</td><td>£9,144</td><td>£43,791</td></tr><tr><td>Total Expenses</td><td>£13,302</td><td>£13,364</td><td>£13,418</td><td>£13,482</td><td>£13,547</td><td>£67,113</td></tr><tr><td>Profit Before Tax</td><td>£-4,854</td><td>£-4,790</td><td>£-4,715</td><td>£-4,561</td><td>£-4,403</td><td>£-23,322</td></tr><tr><td>Profit After Tax      </td><td>£-4,854</td><td>£-4,790</td><td>£-4,715</td><td>£-4,561</td><td>£-4,403</td><td>£-23,322</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£6,500</td><td>£11,603</td><td>£15,440</td><td>£10,756</td><td>£44,302</td></tr><tr><td>Net Return</td><td>£-4,850</td><td>£1,710</td><td>£6,888</td><td>£10,879</td><td>£6,354</td><td>£20,980</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-23%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>2%</td><td>7%</td><td>11%</td><td>6%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>