<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>£13,176</td><td>£13,374</td><td>£13,574</td><td>£13,914</td><td>£14,261</td><td>£68,299</td></tr><tr><td>Total Expenses</td><td>£16,992</td><td>£17,062</td><td>£17,123</td><td>£17,199</td><td>£17,276</td><td>£85,651</td></tr><tr><td>Profit Before Tax</td><td>£-3,816</td><td>£-3,688</td><td>£-3,549</td><td>£-3,285</td><td>£-3,015</td><td>£-17,352</td></tr><tr><td>Profit After Tax      </td><td>£-3,816</td><td>£-3,688</td><td>£-3,549</td><td>£-3,285</td><td>£-3,015</td><td>£-17,352</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,190</td><td>£14,066</td><td>£57,933</td></tr><tr><td>Net Return</td><td>£-3,812</td><td>£4,812</td><td>£11,624</td><td>£16,906</td><td>£11,051</td><td>£40,581</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>-13%</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>