<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>£12,900</td><td>£13,094</td><td>£13,290</td><td>£13,622</td><td>£13,963</td><td>£66,868</td></tr><tr><td>Total Expenses</td><td>£17,124</td><td>£17,193</td><td>£17,254</td><td>£17,329</td><td>£17,405</td><td>£86,304</td></tr><tr><td>Profit Before Tax</td><td>£-4,224</td><td>£-4,099</td><td>£-3,964</td><td>£-3,707</td><td>£-3,443</td><td>£-19,436</td></tr><tr><td>Profit After Tax      </td><td>£-4,224</td><td>£-4,099</td><td>£-3,964</td><td>£-3,707</td><td>£-3,443</td><td>£-19,436</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,599</td><td>£15,349</td><td>£20,426</td><td>£14,230</td><td>£58,608</td></tr><tr><td>Net Return</td><td>£-4,219</td><td>£4,500</td><td>£11,386</td><td>£16,719</td><td>£10,787</td><td>£39,172</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>