<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>£15,528</td><td>£15,761</td><td>£15,997</td><td>£16,397</td><td>£16,807</td><td>£80,491</td></tr><tr><td>Total Expenses</td><td>£22,053</td><td>£22,127</td><td>£22,191</td><td>£22,273</td><td>£22,357</td><td>£111,002</td></tr><tr><td>Profit Before Tax</td><td>£-6,525</td><td>£-6,366</td><td>£-6,194</td><td>£-5,876</td><td>£-5,550</td><td>£-30,511</td></tr><tr><td>Profit After Tax      </td><td>£-6,525</td><td>£-6,366</td><td>£-6,194</td><td>£-5,876</td><td>£-5,550</td><td>£-30,511</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£19,031</td><td>£78,381</td></tr><tr><td>Net Return</td><td>£-6,520</td><td>£5,134</td><td>£14,334</td><td>£21,441</td><td>£13,481</td><td>£47,870</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>11%</td><td>7%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>