<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>£9,864</td><td>£10,012</td><td>£10,162</td><td>£10,416</td><td>£10,677</td><td>£51,131</td></tr><tr><td>Total Expenses</td><td>£12,317</td><td>£12,382</td><td>£12,438</td><td>£12,505</td><td>£12,574</td><td>£62,216</td></tr><tr><td>Profit Before Tax</td><td>£-2,453</td><td>£-2,370</td><td>£-2,276</td><td>£-2,089</td><td>£-1,897</td><td>£-11,085</td></tr><tr><td>Profit After Tax      </td><td>£-2,453</td><td>£-2,370</td><td>£-2,276</td><td>£-2,089</td><td>£-1,897</td><td>£-11,085</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£5,800</td><td>£10,353</td><td>£13,777</td><td>£9,598</td><td>£39,531</td></tr><tr><td>Net Return</td><td>£-2,450</td><td>£3,430</td><td>£8,077</td><td>£11,688</td><td>£7,701</td><td>£28,446</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>