<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>£13,488</td><td>£13,690</td><td>£13,896</td><td>£14,243</td><td>£14,599</td><td>£69,916</td></tr><tr><td>Total Expenses</td><td>£17,345</td><td>£17,415</td><td>£17,477</td><td>£17,553</td><td>£17,632</td><td>£87,422</td></tr><tr><td>Profit Before Tax</td><td>£-3,857</td><td>£-3,725</td><td>£-3,581</td><td>£-3,310</td><td>£-3,032</td><td>£-17,505</td></tr><tr><td>Profit After Tax      </td><td>£-3,857</td><td>£-3,725</td><td>£-3,581</td><td>£-3,310</td><td>£-3,032</td><td>£-17,505</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,700</td><td>£15,530</td><td>£20,666</td><td>£14,397</td><td>£59,297</td></tr><tr><td>Net Return</td><td>£-3,853</td><td>£4,975</td><td>£11,949</td><td>£17,355</td><td>£11,365</td><td>£41,791</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>4%</td><td>8%</td><td>12%</td><td>8%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>