<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>£15,240</td><td>£15,469</td><td>£15,701</td><td>£16,093</td><td>£16,495</td><td>£78,998</td></tr><tr><td>Total Expenses</td><td>£23,955</td><td>£24,028</td><td>£24,092</td><td>£24,173</td><td>£24,256</td><td>£120,505</td></tr><tr><td>Profit Before Tax</td><td>£-8,715</td><td>£-8,559</td><td>£-8,392</td><td>£-8,080</td><td>£-7,761</td><td>£-41,507</td></tr><tr><td>Profit After Tax      </td><td>£-8,715</td><td>£-8,559</td><td>£-8,392</td><td>£-8,080</td><td>£-7,761</td><td>£-41,507</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,700</td><td>£22,670</td><td>£30,167</td><td>£21,016</td><td>£86,559</td></tr><tr><td>Net Return</td><td>£-8,709</td><td>£4,141</td><td>£14,278</td><td>£22,087</td><td>£13,256</td><td>£45,053</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-20%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>2%</td><td>7%</td><td>10%</td><td>6%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>