<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>£10,380</td><td>£10,536</td><td>£10,694</td><td>£10,961</td><td>£11,235</td><td>£53,806</td></tr><tr><td>Total Expenses</td><td>£13,817</td><td>£13,882</td><td>£13,939</td><td>£14,008</td><td>£14,078</td><td>£69,723</td></tr><tr><td>Profit Before Tax</td><td>£-3,437</td><td>£-3,346</td><td>£-3,245</td><td>£-3,046</td><td>£-2,843</td><td>£-15,917</td></tr><tr><td>Profit After Tax      </td><td>£-3,437</td><td>£-3,346</td><td>£-3,245</td><td>£-3,046</td><td>£-2,843</td><td>£-15,917</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£6,700</td><td>£11,960</td><td>£15,915</td><td>£11,087</td><td>£45,665</td></tr><tr><td>Net Return</td><td>£-3,433</td><td>£3,354</td><td>£8,714</td><td>£12,868</td><td>£8,245</td><td>£29,748</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>8%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>