<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>£15,504</td><td>£15,737</td><td>£15,973</td><td>£16,372</td><td>£16,781</td><td>£80,366</td></tr><tr><td>Total Expenses</td><td>£19,638</td><td>£19,711</td><td>£19,776</td><td>£19,858</td><td>£19,941</td><td>£98,923</td></tr><tr><td>Profit Before Tax</td><td>£-4,134</td><td>£-3,975</td><td>£-3,803</td><td>£-3,486</td><td>£-3,160</td><td>£-18,557</td></tr><tr><td>Profit After Tax      </td><td>£-4,134</td><td>£-3,975</td><td>£-3,803</td><td>£-3,486</td><td>£-3,160</td><td>£-18,557</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,753</td><td>£16,548</td><td>£68,157</td></tr><tr><td>Net Return</td><td>£-4,129</td><td>£6,026</td><td>£14,047</td><td>£20,268</td><td>£13,388</td><td>£49,600</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>4%</td><td>9%</td><td>12%</td><td>8%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>