<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>£17,328</td><td>£17,588</td><td>£17,852</td><td>£18,298</td><td>£18,755</td><td>£89,821</td></tr><tr><td>Total Expenses</td><td>£20,625</td><td>£20,701</td><td>£20,768</td><td>£20,855</td><td>£20,943</td><td>£103,891</td></tr><tr><td>Profit Before Tax</td><td>£-3,297</td><td>£-3,113</td><td>£-2,916</td><td>£-2,556</td><td>£-2,187</td><td>£-14,070</td></tr><tr><td>Profit After Tax      </td><td>£-3,297</td><td>£-3,113</td><td>£-2,916</td><td>£-2,556</td><td>£-2,187</td><td>£-14,070</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£17,376</td><td>£71,565</td></tr><tr><td>Net Return</td><td>£-3,291</td><td>£7,387</td><td>£15,826</td><td>£22,385</td><td>£15,188</td><td>£57,495</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>