<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>£6,360</td><td>£6,455</td><td>£6,552</td><td>£6,716</td><td>£6,884</td><td>£32,968</td></tr><tr><td>Total Expenses</td><td>£9,662</td><td>£9,684</td><td>£9,704</td><td>£9,731</td><td>£9,759</td><td>£48,541</td></tr><tr><td>Profit Before Tax</td><td>£-3,302</td><td>£-3,229</td><td>£-3,152</td><td>£-3,015</td><td>£-2,875</td><td>£-15,573</td></tr><tr><td>Profit After Tax      </td><td>£-3,302</td><td>£-3,229</td><td>£-3,152</td><td>£-3,015</td><td>£-2,875</td><td>£-15,573</td></tr><tr><td>Change In Property Value</td><td>£5,300</td><td>£10,812</td><td>£14,056</td><td>£14,758</td><td>£10,847</td><td>£55,773</td></tr><tr><td>Net Return</td><td>£1,998</td><td>£7,583</td><td>£10,903</td><td>£11,743</td><td>£7,973</td><td>£40,200</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>9%</td><td>13%</td><td>14%</td><td>10%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>