<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>£11,376</td><td>£11,547</td><td>£11,720</td><td>£12,013</td><td>£12,313</td><td>£58,968</td></tr><tr><td>Total Expenses</td><td>£13,594</td><td>£13,662</td><td>£13,720</td><td>£13,791</td><td>£13,864</td><td>£68,631</td></tr><tr><td>Profit Before Tax</td><td>£-2,218</td><td>£-2,115</td><td>£-2,000</td><td>£-1,778</td><td>£-1,551</td><td>£-9,662</td></tr><tr><td>Profit After Tax      </td><td>£-2,218</td><td>£-2,115</td><td>£-2,000</td><td>£-1,778</td><td>£-1,551</td><td>£-9,662</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£6,500</td><td>£11,603</td><td>£15,440</td><td>£10,756</td><td>£44,302</td></tr><tr><td>Net Return</td><td>£-2,215</td><td>£4,385</td><td>£9,603</td><td>£13,662</td><td>£9,206</td><td>£34,640</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>