<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>£15,000</td><td>£15,225</td><td>£15,453</td><td>£15,840</td><td>£16,236</td><td>£77,754</td></tr><tr><td>Total Expenses</td><td>£22,805</td><td>£22,878</td><td>£22,941</td><td>£23,022</td><td>£23,104</td><td>£114,750</td></tr><tr><td>Profit Before Tax</td><td>£-7,805</td><td>£-7,653</td><td>£-7,488</td><td>£-7,182</td><td>£-6,868</td><td>£-36,996</td></tr><tr><td>Profit After Tax      </td><td>£-7,805</td><td>£-7,653</td><td>£-7,488</td><td>£-7,182</td><td>£-6,868</td><td>£-36,996</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£19,858</td><td>£81,788</td></tr><tr><td>Net Return</td><td>£-7,799</td><td>£4,348</td><td>£13,932</td><td>£21,322</td><td>£12,990</td><td>£44,793</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>7%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>