<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>£13,440</td><td>£13,642</td><td>£13,846</td><td>£14,192</td><td>£14,547</td><td>£69,667</td></tr><tr><td>Total Expenses</td><td>£16,856</td><td>£16,926</td><td>£16,988</td><td>£17,064</td><td>£17,142</td><td>£84,976</td></tr><tr><td>Profit Before Tax</td><td>£-3,416</td><td>£-3,284</td><td>£-3,141</td><td>£-2,872</td><td>£-2,595</td><td>£-15,308</td></tr><tr><td>Profit After Tax      </td><td>£-3,416</td><td>£-3,284</td><td>£-3,141</td><td>£-2,872</td><td>£-2,595</td><td>£-15,308</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,399</td><td>£14,992</td><td>£19,951</td><td>£13,899</td><td>£57,245</td></tr><tr><td>Net Return</td><td>£-3,412</td><td>£5,115</td><td>£11,851</td><td>£17,079</td><td>£11,304</td><td>£41,937</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>8%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>