<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>£11,556</td><td>£11,729</td><td>£11,905</td><td>£12,203</td><td>£12,508</td><td>£59,902</td></tr><tr><td>Total Expenses</td><td>£14,093</td><td>£14,161</td><td>£14,219</td><td>£14,291</td><td>£14,364</td><td>£71,129</td></tr><tr><td>Profit Before Tax</td><td>£-2,537</td><td>£-2,431</td><td>£-2,314</td><td>£-2,088</td><td>£-1,856</td><td>£-11,227</td></tr><tr><td>Profit After Tax      </td><td>£-2,537</td><td>£-2,431</td><td>£-2,314</td><td>£-2,088</td><td>£-1,856</td><td>£-11,227</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£6,799</td><td>£12,136</td><td>£16,150</td><td>£11,251</td><td>£46,340</td></tr><tr><td>Net Return</td><td>£-2,534</td><td>£4,368</td><td>£9,822</td><td>£14,062</td><td>£9,395</td><td>£35,113</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>