<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>£11,220</td><td>£11,388</td><td>£11,559</td><td>£11,848</td><td>£12,144</td><td>£58,160</td></tr><tr><td>Total Expenses</td><td>£13,740</td><td>£13,807</td><td>£13,865</td><td>£13,935</td><td>£14,008</td><td>£69,354</td></tr><tr><td>Profit Before Tax</td><td>£-2,520</td><td>£-2,418</td><td>£-2,306</td><td>£-2,087</td><td>£-1,863</td><td>£-11,194</td></tr><tr><td>Profit After Tax      </td><td>£-2,520</td><td>£-2,418</td><td>£-2,306</td><td>£-2,087</td><td>£-1,863</td><td>£-11,194</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£6,600</td><td>£11,781</td><td>£15,677</td><td>£10,922</td><td>£44,984</td></tr><tr><td>Net Return</td><td>£-2,516</td><td>£4,182</td><td>£9,476</td><td>£13,590</td><td>£9,058</td><td>£33,789</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>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>