<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>£9,276</td><td>£9,415</td><td>£9,556</td><td>£9,795</td><td>£10,040</td><td>£48,083</td></tr><tr><td>Total Expenses</td><td>£12,257</td><td>£12,321</td><td>£12,376</td><td>£12,441</td><td>£12,509</td><td>£61,903</td></tr><tr><td>Profit Before Tax</td><td>£-2,981</td><td>£-2,906</td><td>£-2,819</td><td>£-2,646</td><td>£-2,468</td><td>£-13,820</td></tr><tr><td>Profit After Tax      </td><td>£-2,981</td><td>£-2,906</td><td>£-2,819</td><td>£-2,646</td><td>£-2,468</td><td>£-13,820</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£5,799</td><td>£10,351</td><td>£13,775</td><td>£9,596</td><td>£39,524</td></tr><tr><td>Net Return</td><td>£-2,978</td><td>£2,894</td><td>£7,532</td><td>£11,128</td><td>£7,128</td><td>£25,704</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>