<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>£16,836</td><td>£17,089</td><td>£17,345</td><td>£17,778</td><td>£18,223</td><td>£87,271</td></tr><tr><td>Total Expenses</td><td>£20,093</td><td>£20,168</td><td>£20,235</td><td>£20,320</td><td>£20,407</td><td>£101,223</td></tr><tr><td>Profit Before Tax</td><td>£-3,257</td><td>£-3,080</td><td>£-2,890</td><td>£-2,541</td><td>£-2,184</td><td>£-13,952</td></tr><tr><td>Profit After Tax      </td><td>£-3,257</td><td>£-3,080</td><td>£-2,890</td><td>£-2,541</td><td>£-2,184</td><td>£-13,952</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,200</td><td>£18,207</td><td>£24,229</td><td>£16,879</td><td>£69,520</td></tr><tr><td>Net Return</td><td>£-3,252</td><td>£7,121</td><td>£15,317</td><td>£21,687</td><td>£14,695</td><td>£55,568</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>-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>