<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>£12,756</td><td>£12,947</td><td>£13,142</td><td>£13,470</td><td>£13,807</td><td>£66,122</td></tr><tr><td>Total Expenses</td><td>£16,950</td><td>£17,019</td><td>£17,080</td><td>£17,154</td><td>£17,231</td><td>£85,433</td></tr><tr><td>Profit Before Tax</td><td>£-4,194</td><td>£-4,072</td><td>£-3,938</td><td>£-3,684</td><td>£-3,424</td><td>£-19,312</td></tr><tr><td>Profit After Tax      </td><td>£-4,194</td><td>£-4,072</td><td>£-3,938</td><td>£-3,684</td><td>£-3,424</td><td>£-19,312</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,190</td><td>£14,066</td><td>£57,933</td></tr><tr><td>Net Return</td><td>£-4,190</td><td>£4,428</td><td>£11,235</td><td>£16,506</td><td>£10,642</td><td>£38,622</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>8%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>