<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>£14,316</td><td>£14,531</td><td>£14,749</td><td>£15,117</td><td>£15,495</td><td>£74,208</td></tr><tr><td>Total Expenses</td><td>£20,484</td><td>£20,556</td><td>£20,619</td><td>£20,697</td><td>£20,778</td><td>£103,134</td></tr><tr><td>Profit Before Tax</td><td>£-6,168</td><td>£-6,025</td><td>£-5,870</td><td>£-5,580</td><td>£-5,282</td><td>£-28,926</td></tr><tr><td>Profit After Tax      </td><td>£-6,168</td><td>£-6,025</td><td>£-5,870</td><td>£-5,580</td><td>£-5,282</td><td>£-28,926</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,600</td><td>£18,921</td><td>£25,179</td><td>£17,541</td><td>£72,246</td></tr><tr><td>Net Return</td><td>£-6,163</td><td>£4,575</td><td>£13,051</td><td>£19,599</td><td>£12,259</td><td>£43,321</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>3%</td><td>8%</td><td>11%</td><td>7%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>