<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>£9,000</td><td>£9,135</td><td>£9,272</td><td>£9,504</td><td>£9,741</td><td>£46,652</td></tr><tr><td>Total Expenses</td><td>£14,966</td><td>£15,029</td><td>£15,084</td><td>£15,149</td><td>£15,215</td><td>£75,443</td></tr><tr><td>Profit Before Tax</td><td>£-5,966</td><td>£-5,894</td><td>£-5,812</td><td>£-5,645</td><td>£-5,474</td><td>£-28,790</td></tr><tr><td>Profit After Tax      </td><td>£-5,966</td><td>£-5,894</td><td>£-5,812</td><td>£-5,645</td><td>£-5,474</td><td>£-28,790</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£15,300</td><td>£19,890</td><td>£20,885</td><td>£15,350</td><td>£78,925</td></tr><tr><td>Net Return</td><td>£1,534</td><td>£9,406</td><td>£14,078</td><td>£15,239</td><td>£9,876</td><td>£50,134</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-24%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>8%</td><td>12%</td><td>13%</td><td>8%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>