<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>£12,096</td><td>£12,277</td><td>£12,462</td><td>£12,773</td><td>£13,092</td><td>£62,701</td></tr><tr><td>Total Expenses</td><td>£15,758</td><td>£15,826</td><td>£15,885</td><td>£15,958</td><td>£16,033</td><td>£79,461</td></tr><tr><td>Profit Before Tax</td><td>£-3,662</td><td>£-3,549</td><td>£-3,424</td><td>£-3,185</td><td>£-2,941</td><td>£-16,760</td></tr><tr><td>Profit After Tax      </td><td>£-3,662</td><td>£-3,549</td><td>£-3,424</td><td>£-3,185</td><td>£-2,941</td><td>£-16,760</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,800</td><td>£13,923</td><td>£18,528</td><td>£12,908</td><td>£53,162</td></tr><tr><td>Net Return</td><td>£-3,658</td><td>£4,252</td><td>£10,499</td><td>£15,342</td><td>£9,967</td><td>£36,403</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>8%</td><td>29%</td></tr></tbody></table></div></div></template></turbo-stream>