<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>£12,324</td><td>£12,509</td><td>£12,696</td><td>£13,014</td><td>£13,339</td><td>£63,883</td></tr><tr><td>Total Expenses</td><td>£15,620</td><td>£15,688</td><td>£15,748</td><td>£15,822</td><td>£15,897</td><td>£78,774</td></tr><tr><td>Profit Before Tax</td><td>£-3,296</td><td>£-3,179</td><td>£-3,052</td><td>£-2,808</td><td>£-2,558</td><td>£-14,892</td></tr><tr><td>Profit After Tax      </td><td>£-3,296</td><td>£-3,179</td><td>£-3,052</td><td>£-2,808</td><td>£-2,558</td><td>£-14,892</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,700</td><td>£13,745</td><td>£18,290</td><td>£12,742</td><td>£52,481</td></tr><tr><td>Net Return</td><td>£-3,292</td><td>£4,521</td><td>£10,693</td><td>£15,482</td><td>£10,185</td><td>£37,589</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>13%</td><td>8%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>