<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>£17,004</td><td>£17,259</td><td>£17,518</td><td>£17,956</td><td>£18,405</td><td>£88,142</td></tr><tr><td>Total Expenses</td><td>£19,788</td><td>£19,863</td><td>£19,930</td><td>£20,016</td><td>£20,103</td><td>£99,701</td></tr><tr><td>Profit Before Tax</td><td>£-2,784</td><td>£-2,604</td><td>£-2,412</td><td>£-2,060</td><td>£-1,699</td><td>£-11,559</td></tr><tr><td>Profit After Tax      </td><td>£-2,784</td><td>£-2,604</td><td>£-2,412</td><td>£-2,060</td><td>£-1,699</td><td>£-11,559</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,753</td><td>£16,548</td><td>£68,157</td></tr><tr><td>Net Return</td><td>£-2,779</td><td>£7,396</td><td>£15,438</td><td>£21,693</td><td>£14,850</td><td>£56,598</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>5%</td><td>9%</td><td>13%</td><td>9%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>