<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>£18,876</td><td>£19,159</td><td>£19,447</td><td>£19,933</td><td>£20,431</td><td>£97,845</td></tr><tr><td>Total Expenses</td><td>£22,871</td><td>£22,949</td><td>£23,019</td><td>£23,109</td><td>£23,202</td><td>£115,150</td></tr><tr><td>Profit Before Tax</td><td>£-3,995</td><td>£-3,790</td><td>£-3,572</td><td>£-3,177</td><td>£-2,771</td><td>£-17,305</td></tr><tr><td>Profit After Tax      </td><td>£-3,995</td><td>£-3,790</td><td>£-3,572</td><td>£-3,177</td><td>£-2,771</td><td>£-17,305</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,800</td><td>£21,063</td><td>£28,029</td><td>£19,527</td><td>£80,425</td></tr><tr><td>Net Return</td><td>£-3,989</td><td>£8,010</td><td>£17,491</td><td>£24,852</td><td>£16,756</td><td>£63,121</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>