<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>£16,464</td><td>£16,711</td><td>£16,962</td><td>£17,386</td><td>£17,820</td><td>£85,343</td></tr><tr><td>Total Expenses</td><td>£19,702</td><td>£19,776</td><td>£19,842</td><td>£19,927</td><td>£20,013</td><td>£99,260</td></tr><tr><td>Profit Before Tax</td><td>£-3,238</td><td>£-3,065</td><td>£-2,881</td><td>£-2,541</td><td>£-2,193</td><td>£-13,918</td></tr><tr><td>Profit After Tax      </td><td>£-3,238</td><td>£-3,065</td><td>£-2,881</td><td>£-2,541</td><td>£-2,193</td><td>£-13,918</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,980</td><td>£17,814</td><td>£23,706</td><td>£16,515</td><td>£68,021</td></tr><tr><td>Net Return</td><td>£-3,233</td><td>£6,915</td><td>£14,934</td><td>£21,165</td><td>£14,323</td><td>£54,103</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>