<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>£9,144</td><td>£9,281</td><td>£9,420</td><td>£9,656</td><td>£9,897</td><td>£47,399</td></tr><tr><td>Total Expenses</td><td>£12,406</td><td>£12,470</td><td>£12,525</td><td>£12,590</td><td>£12,657</td><td>£62,647</td></tr><tr><td>Profit Before Tax</td><td>£-3,262</td><td>£-3,189</td><td>£-3,104</td><td>£-2,934</td><td>£-2,760</td><td>£-15,249</td></tr><tr><td>Profit After Tax      </td><td>£-3,262</td><td>£-3,189</td><td>£-3,104</td><td>£-2,934</td><td>£-2,760</td><td>£-15,249</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£5,900</td><td>£10,532</td><td>£14,015</td><td>£9,763</td><td>£40,213</td></tr><tr><td>Net Return</td><td>£-3,259</td><td>£2,711</td><td>£7,427</td><td>£11,080</td><td>£7,004</td><td>£24,964</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>3%</td><td>8%</td><td>12%</td><td>8%</td><td>27%</td></tr></tbody></table></div></div></template></turbo-stream>