<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>£10,200</td><td>£10,353</td><td>£10,508</td><td>£10,771</td><td>£11,040</td><td>£52,873</td></tr><tr><td>Total Expenses</td><td>£12,671</td><td>£12,736</td><td>£12,793</td><td>£12,861</td><td>£12,930</td><td>£63,991</td></tr><tr><td>Profit Before Tax</td><td>£-2,471</td><td>£-2,383</td><td>£-2,284</td><td>£-2,090</td><td>£-1,890</td><td>£-11,118</td></tr><tr><td>Profit After Tax      </td><td>£-2,471</td><td>£-2,383</td><td>£-2,284</td><td>£-2,090</td><td>£-1,890</td><td>£-11,118</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£5,999</td><td>£10,708</td><td>£14,250</td><td>£9,927</td><td>£40,887</td></tr><tr><td>Net Return</td><td>£-2,468</td><td>£3,616</td><td>£8,424</td><td>£12,160</td><td>£8,037</td><td>£29,769</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</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>