<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>£14,724</td><td>£14,945</td><td>£15,169</td><td>£15,548</td><td>£15,937</td><td>£76,323</td></tr><tr><td>Total Expenses</td><td>£18,756</td><td>£18,828</td><td>£18,891</td><td>£18,971</td><td>£19,052</td><td>£94,497</td></tr><tr><td>Profit Before Tax</td><td>£-4,032</td><td>£-3,883</td><td>£-3,722</td><td>£-3,423</td><td>£-3,115</td><td>£-18,174</td></tr><tr><td>Profit After Tax      </td><td>£-4,032</td><td>£-3,883</td><td>£-3,722</td><td>£-3,423</td><td>£-3,115</td><td>£-18,174</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£15,721</td><td>£64,749</td></tr><tr><td>Net Return</td><td>£-4,027</td><td>£5,617</td><td>£13,236</td><td>£19,143</td><td>£12,606</td><td>£46,575</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</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>