<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>£17,460</td><td>£17,722</td><td>£17,988</td><td>£18,437</td><td>£18,898</td><td>£90,505</td></tr><tr><td>Total Expenses</td><td>£19,801</td><td>£19,878</td><td>£19,945</td><td>£20,032</td><td>£20,121</td><td>£99,776</td></tr><tr><td>Profit Before Tax</td><td>£-2,341</td><td>£-2,156</td><td>£-1,957</td><td>£-1,594</td><td>£-1,222</td><td>£-9,271</td></tr><tr><td>Profit After Tax      </td><td>£-2,341</td><td>£-2,156</td><td>£-1,957</td><td>£-1,594</td><td>£-1,222</td><td>£-9,271</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,980</td><td>£17,814</td><td>£23,706</td><td>£16,515</td><td>£68,021</td></tr><tr><td>Net Return</td><td>£-2,336</td><td>£7,824</td><td>£15,857</td><td>£22,112</td><td>£15,293</td><td>£58,750</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>9%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>