<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>£11,904</td><td>£12,083</td><td>£12,264</td><td>£12,570</td><td>£12,885</td><td>£61,705</td></tr><tr><td>Total Expenses</td><td>£14,452</td><td>£14,520</td><td>£14,579</td><td>£14,651</td><td>£14,725</td><td>£72,926</td></tr><tr><td>Profit Before Tax</td><td>£-2,548</td><td>£-2,437</td><td>£-2,315</td><td>£-2,081</td><td>£-1,841</td><td>£-11,221</td></tr><tr><td>Profit After Tax      </td><td>£-2,548</td><td>£-2,437</td><td>£-2,315</td><td>£-2,081</td><td>£-1,841</td><td>£-11,221</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,627</td><td>£11,584</td><td>£47,710</td></tr><tr><td>Net Return</td><td>£-2,544</td><td>£4,563</td><td>£10,180</td><td>£14,547</td><td>£9,743</td><td>£36,489</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>