<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>£14,616</td><td>£14,835</td><td>£15,058</td><td>£15,434</td><td>£15,820</td><td>£75,763</td></tr><tr><td>Total Expenses</td><td>£17,297</td><td>£17,369</td><td>£17,432</td><td>£17,512</td><td>£17,593</td><td>£87,202</td></tr><tr><td>Profit Before Tax</td><td>£-2,681</td><td>£-2,534</td><td>£-2,374</td><td>£-2,077</td><td>£-1,773</td><td>£-11,439</td></tr><tr><td>Profit After Tax      </td><td>£-2,681</td><td>£-2,534</td><td>£-2,374</td><td>£-2,077</td><td>£-1,773</td><td>£-11,439</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,600</td><td>£15,351</td><td>£20,428</td><td>£14,232</td><td>£58,615</td></tr><tr><td>Net Return</td><td>£-2,677</td><td>£6,067</td><td>£12,977</td><td>£18,351</td><td>£12,459</td><td>£47,176</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>-8%</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>