<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>£12,348</td><td>£12,533</td><td>£12,721</td><td>£13,039</td><td>£13,365</td><td>£64,007</td></tr><tr><td>Total Expenses</td><td>£17,018</td><td>£17,049</td><td>£17,078</td><td>£17,120</td><td>£17,164</td><td>£85,429</td></tr><tr><td>Profit Before Tax</td><td>£-4,670</td><td>£-4,516</td><td>£-4,357</td><td>£-4,081</td><td>£-3,798</td><td>£-21,422</td></tr><tr><td>Profit After Tax      </td><td>£-4,670</td><td>£-4,516</td><td>£-4,357</td><td>£-4,081</td><td>£-3,798</td><td>£-21,422</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£15,721</td><td>£64,749</td></tr><tr><td>Net Return</td><td>£-4,665</td><td>£4,984</td><td>£12,601</td><td>£18,485</td><td>£11,923</td><td>£43,327</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>-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>