<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>£16,152</td><td>£16,394</td><td>£16,640</td><td>£17,056</td><td>£17,483</td><td>£83,725</td></tr><tr><td>Total Expenses</td><td>£18,898</td><td>£18,973</td><td>£19,038</td><td>£19,122</td><td>£19,207</td><td>£95,237</td></tr><tr><td>Profit Before Tax</td><td>£-2,746</td><td>£-2,578</td><td>£-2,398</td><td>£-2,065</td><td>£-1,724</td><td>£-11,512</td></tr><tr><td>Profit After Tax      </td><td>£-2,746</td><td>£-2,578</td><td>£-2,398</td><td>£-2,065</td><td>£-1,724</td><td>£-11,512</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>£-2,742</td><td>£6,922</td><td>£14,560</td><td>£20,500</td><td>£13,997</td><td>£53,237</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-7%</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>