<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>£14,856</td><td>£15,079</td><td>£15,305</td><td>£15,688</td><td>£16,080</td><td>£77,007</td></tr><tr><td>Total Expenses</td><td>£17,964</td><td>£18,037</td><td>£18,100</td><td>£18,180</td><td>£18,262</td><td>£90,544</td></tr><tr><td>Profit Before Tax</td><td>£-3,108</td><td>£-2,958</td><td>£-2,795</td><td>£-2,493</td><td>£-2,182</td><td>£-13,536</td></tr><tr><td>Profit After Tax      </td><td>£-3,108</td><td>£-2,958</td><td>£-2,795</td><td>£-2,493</td><td>£-2,182</td><td>£-13,536</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£14,893</td><td>£61,341</td></tr><tr><td>Net Return</td><td>£-3,104</td><td>£6,042</td><td>£13,270</td><td>£18,885</td><td>£12,711</td><td>£47,805</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</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>33%</td></tr></tbody></table></div></div></template></turbo-stream>