<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>£11,556</td><td>£11,729</td><td>£11,905</td><td>£12,203</td><td>£12,508</td><td>£59,902</td></tr><tr><td>Total Expenses</td><td>£14,417</td><td>£14,484</td><td>£14,543</td><td>£14,614</td><td>£14,688</td><td>£72,746</td></tr><tr><td>Profit Before Tax</td><td>£-2,861</td><td>£-2,755</td><td>£-2,637</td><td>£-2,411</td><td>£-2,180</td><td>£-12,844</td></tr><tr><td>Profit After Tax      </td><td>£-2,861</td><td>£-2,755</td><td>£-2,637</td><td>£-2,411</td><td>£-2,180</td><td>£-12,844</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,627</td><td>£11,584</td><td>£47,710</td></tr><tr><td>Net Return</td><td>£-2,857</td><td>£4,245</td><td>£9,858</td><td>£14,216</td><td>£9,404</td><td>£34,866</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>-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>