<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>£12,636</td><td>£12,826</td><td>£13,018</td><td>£13,343</td><td>£13,677</td><td>£65,500</td></tr><tr><td>Total Expenses</td><td>£15,973</td><td>£16,042</td><td>£16,102</td><td>£16,176</td><td>£16,252</td><td>£80,545</td></tr><tr><td>Profit Before Tax</td><td>£-3,337</td><td>£-3,216</td><td>£-3,084</td><td>£-2,833</td><td>£-2,575</td><td>£-15,045</td></tr><tr><td>Profit After Tax      </td><td>£-3,337</td><td>£-3,216</td><td>£-3,084</td><td>£-2,833</td><td>£-2,575</td><td>£-15,045</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,900</td><td>£14,102</td><td>£18,765</td><td>£13,073</td><td>£53,844</td></tr><tr><td>Net Return</td><td>£-3,333</td><td>£4,684</td><td>£11,018</td><td>£15,932</td><td>£10,498</td><td>£38,799</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>31%</td></tr></tbody></table></div></div></template></turbo-stream>