<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>£12,348</td><td>£12,533</td><td>£12,721</td><td>£13,039</td><td>£13,365</td><td>£64,007</td></tr><tr><td>Total Expenses</td><td>£22,649</td><td>£22,680</td><td>£22,709</td><td>£22,751</td><td>£22,794</td><td>£113,582</td></tr><tr><td>Profit Before Tax</td><td>£-10,301</td><td>£-10,146</td><td>£-9,987</td><td>£-9,712</td><td>£-9,429</td><td>£-49,575</td></tr><tr><td>Profit After Tax      </td><td>£-10,301</td><td>£-10,146</td><td>£-9,987</td><td>£-9,712</td><td>£-9,429</td><td>£-49,575</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£19,695</td><td>£27,048</td><td>£31,646</td><td>£25,721</td><td>£110,610</td></tr><tr><td>Net Return</td><td>£-3,801</td><td>£9,549</td><td>£17,060</td><td>£21,934</td><td>£16,292</td><td>£61,035</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-23%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>8%</td><td>10%</td><td>8%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>