<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>£11,628</td><td>£11,802</td><td>£11,979</td><td>£12,279</td><td>£12,586</td><td>£60,275</td></tr><tr><td>Total Expenses</td><td>£15,228</td><td>£15,296</td><td>£15,355</td><td>£15,426</td><td>£15,500</td><td>£76,805</td></tr><tr><td>Profit Before Tax</td><td>£-3,600</td><td>£-3,493</td><td>£-3,375</td><td>£-3,147</td><td>£-2,914</td><td>£-16,530</td></tr><tr><td>Profit After Tax      </td><td>£-3,600</td><td>£-3,493</td><td>£-3,375</td><td>£-3,147</td><td>£-2,914</td><td>£-16,530</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£12,411</td><td>£51,118</td></tr><tr><td>Net Return</td><td>£-3,597</td><td>£4,007</td><td>£10,013</td><td>£14,668</td><td>£9,497</td><td>£34,588</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>