<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>£14,112</td><td>£14,324</td><td>£14,539</td><td>£14,902</td><td>£15,275</td><td>£73,151</td></tr><tr><td>Total Expenses</td><td>£16,764</td><td>£16,835</td><td>£16,897</td><td>£16,976</td><td>£17,056</td><td>£84,528</td></tr><tr><td>Profit Before Tax</td><td>£-2,652</td><td>£-2,511</td><td>£-2,359</td><td>£-2,074</td><td>£-1,781</td><td>£-11,377</td></tr><tr><td>Profit After Tax      </td><td>£-2,652</td><td>£-2,511</td><td>£-2,359</td><td>£-2,074</td><td>£-1,781</td><td>£-11,377</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,300</td><td>£14,816</td><td>£19,715</td><td>£13,735</td><td>£56,570</td></tr><tr><td>Net Return</td><td>£-2,648</td><td>£5,789</td><td>£12,457</td><td>£17,642</td><td>£11,954</td><td>£45,194</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</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>