<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>£10,560</td><td>£10,718</td><td>£10,879</td><td>£11,151</td><td>£11,430</td><td>£54,739</td></tr><tr><td>Total Expenses</td><td>£13,672</td><td>£13,738</td><td>£13,795</td><td>£13,864</td><td>£13,935</td><td>£69,004</td></tr><tr><td>Profit Before Tax</td><td>£-3,112</td><td>£-3,020</td><td>£-2,916</td><td>£-2,713</td><td>£-2,505</td><td>£-14,265</td></tr><tr><td>Profit After Tax      </td><td>£-3,112</td><td>£-3,020</td><td>£-2,916</td><td>£-2,713</td><td>£-2,505</td><td>£-14,265</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£6,599</td><td>£11,779</td><td>£15,675</td><td>£10,920</td><td>£44,977</td></tr><tr><td>Net Return</td><td>£-3,109</td><td>£3,579</td><td>£8,863</td><td>£12,962</td><td>£8,416</td><td>£30,712</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>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>9%</td><td>12%</td><td>8%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>