<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>£11,472</td><td>£11,644</td><td>£11,819</td><td>£12,114</td><td>£12,417</td><td>£59,466</td></tr><tr><td>Total Expenses</td><td>£15,052</td><td>£15,119</td><td>£15,178</td><td>£15,249</td><td>£15,322</td><td>£75,920</td></tr><tr><td>Profit Before Tax</td><td>£-3,580</td><td>£-3,475</td><td>£-3,359</td><td>£-3,135</td><td>£-2,905</td><td>£-16,454</td></tr><tr><td>Profit After Tax      </td><td>£-3,580</td><td>£-3,475</td><td>£-3,359</td><td>£-3,135</td><td>£-2,905</td><td>£-16,454</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,400</td><td>£13,209</td><td>£17,578</td><td>£12,246</td><td>£50,436</td></tr><tr><td>Net Return</td><td>£-3,576</td><td>£3,925</td><td>£9,850</td><td>£14,443</td><td>£9,341</td><td>£33,983</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>29%</td></tr></tbody></table></div></div></template></turbo-stream>