<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>£12,048</td><td>£12,229</td><td>£12,412</td><td>£12,722</td><td>£13,041</td><td>£62,452</td></tr><tr><td>Total Expenses</td><td>£14,949</td><td>£15,017</td><td>£15,076</td><td>£15,149</td><td>£15,223</td><td>£75,414</td></tr><tr><td>Profit Before Tax</td><td>£-2,901</td><td>£-2,788</td><td>£-2,664</td><td>£-2,426</td><td>£-2,183</td><td>£-12,962</td></tr><tr><td>Profit After Tax      </td><td>£-2,901</td><td>£-2,788</td><td>£-2,664</td><td>£-2,426</td><td>£-2,183</td><td>£-12,962</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,300</td><td>£13,031</td><td>£17,340</td><td>£12,080</td><td>£49,755</td></tr><tr><td>Net Return</td><td>£-2,897</td><td>£4,512</td><td>£10,367</td><td>£14,914</td><td>£9,897</td><td>£36,793</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>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>