<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>£15,228</td><td>£15,456</td><td>£15,688</td><td>£16,080</td><td>£16,482</td><td>£78,936</td></tr><tr><td>Total Expenses</td><td>£17,519</td><td>£17,592</td><td>£17,656</td><td>£17,737</td><td>£17,820</td><td>£88,323</td></tr><tr><td>Profit Before Tax</td><td>£-2,291</td><td>£-2,135</td><td>£-1,968</td><td>£-1,657</td><td>£-1,337</td><td>£-9,388</td></tr><tr><td>Profit After Tax      </td><td>£-2,291</td><td>£-2,135</td><td>£-1,968</td><td>£-1,657</td><td>£-1,337</td><td>£-9,388</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,700</td><td>£15,530</td><td>£20,666</td><td>£14,397</td><td>£59,297</td></tr><tr><td>Net Return</td><td>£-2,287</td><td>£6,565</td><td>£13,562</td><td>£19,009</td><td>£13,060</td><td>£49,909</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>5%</td><td>10%</td><td>14%</td><td>9%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>