<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>£5,604</td><td>£5,688</td><td>£5,773</td><td>£5,918</td><td>£6,066</td><td>£29,049</td></tr><tr><td>Total Expenses</td><td>£10,552</td><td>£10,573</td><td>£10,592</td><td>£10,617</td><td>£10,642</td><td>£52,975</td></tr><tr><td>Profit Before Tax</td><td>£-4,948</td><td>£-4,885</td><td>£-4,818</td><td>£-4,699</td><td>£-4,576</td><td>£-23,927</td></tr><tr><td>Profit After Tax      </td><td>£-4,948</td><td>£-4,885</td><td>£-4,818</td><td>£-4,699</td><td>£-4,576</td><td>£-23,927</td></tr><tr><td>Change In Property Value</td><td>£2,950</td><td>£8,939</td><td>£12,276</td><td>£14,362</td><td>£11,673</td><td>£50,200</td></tr><tr><td>Net Return</td><td>£-1,998</td><td>£4,054</td><td>£7,457</td><td>£9,663</td><td>£7,097</td><td>£26,273</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>-26%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>8%</td><td>11%</td><td>8%</td><td>29%</td></tr></tbody></table></div></div></template></turbo-stream>