<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>£14,448</td><td>£14,665</td><td>£14,885</td><td>£15,257</td><td>£15,638</td><td>£74,892</td></tr><tr><td>Total Expenses</td><td>£17,119</td><td>£17,191</td><td>£17,254</td><td>£17,333</td><td>£17,414</td><td>£86,310</td></tr><tr><td>Profit Before Tax</td><td>£-2,671</td><td>£-2,526</td><td>£-2,369</td><td>£-2,076</td><td>£-1,775</td><td>£-11,418</td></tr><tr><td>Profit After Tax      </td><td>£-2,671</td><td>£-2,526</td><td>£-2,369</td><td>£-2,076</td><td>£-1,775</td><td>£-11,418</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,190</td><td>£14,066</td><td>£57,933</td></tr><tr><td>Net Return</td><td>£-2,667</td><td>£5,974</td><td>£12,803</td><td>£18,114</td><td>£12,291</td><td>£46,515</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>