<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>£17,160</td><td>£17,417</td><td>£17,679</td><td>£18,121</td><td>£18,574</td><td>£88,950</td></tr><tr><td>Total Expenses</td><td>£20,447</td><td>£20,523</td><td>£20,590</td><td>£20,676</td><td>£20,764</td><td>£102,999</td></tr><tr><td>Profit Before Tax</td><td>£-3,287</td><td>£-3,105</td><td>£-2,911</td><td>£-2,555</td><td>£-2,190</td><td>£-14,049</td></tr><tr><td>Profit After Tax      </td><td>£-3,287</td><td>£-3,105</td><td>£-2,911</td><td>£-2,555</td><td>£-2,190</td><td>£-14,049</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,400</td><td>£18,564</td><td>£24,704</td><td>£17,210</td><td>£70,883</td></tr><tr><td>Net Return</td><td>£-3,282</td><td>£7,295</td><td>£15,653</td><td>£22,148</td><td>£15,020</td><td>£56,834</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>