<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>£11,052</td><td>£11,218</td><td>£11,386</td><td>£11,671</td><td>£11,962</td><td>£57,289</td></tr><tr><td>Total Expenses</td><td>£13,884</td><td>£13,950</td><td>£14,008</td><td>£14,079</td><td>£14,150</td><td>£70,071</td></tr><tr><td>Profit Before Tax</td><td>£-2,832</td><td>£-2,733</td><td>£-2,622</td><td>£-2,408</td><td>£-2,188</td><td>£-12,782</td></tr><tr><td>Profit After Tax      </td><td>£-2,832</td><td>£-2,733</td><td>£-2,622</td><td>£-2,408</td><td>£-2,188</td><td>£-12,782</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£6,700</td><td>£11,960</td><td>£15,915</td><td>£11,087</td><td>£45,665</td></tr><tr><td>Net Return</td><td>£-2,828</td><td>£3,967</td><td>£9,337</td><td>£13,507</td><td>£8,899</td><td>£32,883</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>8%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>