<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>£10,896</td><td>£11,059</td><td>£11,225</td><td>£11,506</td><td>£11,794</td><td>£56,480</td></tr><tr><td>Total Expenses</td><td>£13,707</td><td>£13,774</td><td>£13,831</td><td>£13,901</td><td>£13,973</td><td>£69,186</td></tr><tr><td>Profit Before Tax</td><td>£-2,811</td><td>£-2,714</td><td>£-2,606</td><td>£-2,395</td><td>£-2,179</td><td>£-12,706</td></tr><tr><td>Profit After Tax      </td><td>£-2,811</td><td>£-2,714</td><td>£-2,606</td><td>£-2,395</td><td>£-2,179</td><td>£-12,706</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£6,600</td><td>£11,781</td><td>£15,677</td><td>£10,922</td><td>£44,984</td></tr><tr><td>Net Return</td><td>£-2,808</td><td>£3,886</td><td>£9,175</td><td>£13,282</td><td>£8,743</td><td>£32,278</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-12%</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>