<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>£15,910</td><td>£15,976</td><td>£16,033</td><td>£16,101</td><td>£16,171</td><td>£80,192</td></tr><tr><td>Profit Before Tax</td><td>£-5,506</td><td>£-5,416</td><td>£-5,314</td><td>£-5,115</td><td>£-4,910</td><td>£-26,261</td></tr><tr><td>Profit After Tax      </td><td>£-5,506</td><td>£-5,416</td><td>£-5,314</td><td>£-5,115</td><td>£-4,910</td><td>£-26,261</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>£13,238</td><td>£54,525</td></tr><tr><td>Net Return</td><td>£-5,502</td><td>£2,584</td><td>£8,966</td><td>£13,888</td><td>£8,328</td><td>£28,263</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>-20%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>6%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>