<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>£9,456</td><td>£9,598</td><td>£9,742</td><td>£9,985</td><td>£10,235</td><td>£49,016</td></tr><tr><td>Total Expenses</td><td>£12,707</td><td>£12,734</td><td>£12,758</td><td>£12,793</td><td>£12,829</td><td>£63,820</td></tr><tr><td>Profit Before Tax</td><td>£-3,251</td><td>£-3,136</td><td>£-3,016</td><td>£-2,808</td><td>£-2,594</td><td>£-14,804</td></tr><tr><td>Profit After Tax      </td><td>£-3,251</td><td>£-3,136</td><td>£-3,016</td><td>£-2,808</td><td>£-2,594</td><td>£-14,804</td></tr><tr><td>Change In Property Value</td><td>£3,500</td><td>£10,605</td><td>£14,564</td><td>£17,040</td><td>£13,850</td><td>£59,559</td></tr><tr><td>Net Return</td><td>£249</td><td>£7,469</td><td>£11,548</td><td>£14,232</td><td>£11,256</td><td>£44,755</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>-13%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>7%</td><td>10%</td><td>13%</td><td>10%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>