<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>£8,820</td><td>£8,952</td><td>£9,087</td><td>£9,314</td><td>£9,547</td><td>£45,719</td></tr><tr><td>Total Expenses</td><td>£13,017</td><td>£13,080</td><td>£13,135</td><td>£13,199</td><td>£13,265</td><td>£65,697</td></tr><tr><td>Profit Before Tax</td><td>£-4,197</td><td>£-4,128</td><td>£-4,048</td><td>£-3,886</td><td>£-3,719</td><td>£-19,978</td></tr><tr><td>Profit After Tax      </td><td>£-4,197</td><td>£-4,128</td><td>£-4,048</td><td>£-3,886</td><td>£-3,719</td><td>£-19,978</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£12,852</td><td>£16,708</td><td>£17,543</td><td>£12,894</td><td>£66,297</td></tr><tr><td>Net Return</td><td>£2,103</td><td>£8,724</td><td>£12,659</td><td>£13,657</td><td>£9,175</td><td>£46,319</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>-20%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>9%</td><td>13%</td><td>14%</td><td>9%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>