<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>£17,604</td><td>£17,868</td><td>£18,136</td><td>£18,589</td><td>£19,054</td><td>£91,252</td></tr><tr><td>Total Expenses</td><td>£21,457</td><td>£21,533</td><td>£21,601</td><td>£21,688</td><td>£21,777</td><td>£108,056</td></tr><tr><td>Profit Before Tax</td><td>£-3,853</td><td>£-3,665</td><td>£-3,465</td><td>£-3,099</td><td>£-2,723</td><td>£-16,804</td></tr><tr><td>Profit After Tax      </td><td>£-3,853</td><td>£-3,665</td><td>£-3,465</td><td>£-3,099</td><td>£-2,723</td><td>£-16,804</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£18,203</td><td>£74,973</td></tr><tr><td>Net Return</td><td>£-3,847</td><td>£7,335</td><td>£16,170</td><td>£23,030</td><td>£15,480</td><td>£58,169</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</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>