<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>£10,404</td><td>£10,560</td><td>£10,718</td><td>£10,986</td><td>£11,261</td><td>£53,930</td></tr><tr><td>Total Expenses</td><td>£13,497</td><td>£13,563</td><td>£13,620</td><td>£13,688</td><td>£13,758</td><td>£68,127</td></tr><tr><td>Profit Before Tax</td><td>£-3,093</td><td>£-3,003</td><td>£-2,901</td><td>£-2,702</td><td>£-2,497</td><td>£-14,197</td></tr><tr><td>Profit After Tax      </td><td>£-3,093</td><td>£-3,003</td><td>£-2,901</td><td>£-2,702</td><td>£-2,497</td><td>£-14,197</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£6,500</td><td>£11,603</td><td>£15,440</td><td>£10,756</td><td>£44,302</td></tr><tr><td>Net Return</td><td>£-3,090</td><td>£3,497</td><td>£8,701</td><td>£12,738</td><td>£8,259</td><td>£30,105</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>9%</td><td>12%</td><td>8%</td><td>29%</td></tr></tbody></table></div></div></template></turbo-stream>