<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>£9,756</td><td>£9,902</td><td>£10,051</td><td>£10,302</td><td>£10,560</td><td>£50,571</td></tr><tr><td>Total Expenses</td><td>£12,789</td><td>£12,854</td><td>£12,909</td><td>£12,976</td><td>£13,045</td><td>£64,573</td></tr><tr><td>Profit Before Tax</td><td>£-3,033</td><td>£-2,951</td><td>£-2,859</td><td>£-2,674</td><td>£-2,485</td><td>£-14,002</td></tr><tr><td>Profit After Tax      </td><td>£-3,033</td><td>£-2,951</td><td>£-2,859</td><td>£-2,674</td><td>£-2,485</td><td>£-14,002</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£6,100</td><td>£10,889</td><td>£14,490</td><td>£10,094</td><td>£41,576</td></tr><tr><td>Net Return</td><td>£-3,030</td><td>£3,149</td><td>£8,030</td><td>£11,815</td><td>£7,609</td><td>£27,574</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</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>