<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>£14,040</td><td>£14,251</td><td>£14,464</td><td>£14,826</td><td>£15,197</td><td>£72,778</td></tr><tr><td>Total Expenses</td><td>£20,135</td><td>£20,206</td><td>£20,268</td><td>£20,346</td><td>£20,426</td><td>£101,382</td></tr><tr><td>Profit Before Tax</td><td>£-6,095</td><td>£-5,955</td><td>£-5,804</td><td>£-5,520</td><td>£-5,230</td><td>£-28,605</td></tr><tr><td>Profit After Tax      </td><td>£-6,095</td><td>£-5,955</td><td>£-5,804</td><td>£-5,520</td><td>£-5,230</td><td>£-28,605</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,400</td><td>£18,564</td><td>£24,704</td><td>£17,210</td><td>£70,883</td></tr><tr><td>Net Return</td><td>£-6,090</td><td>£4,445</td><td>£12,760</td><td>£19,183</td><td>£11,981</td><td>£42,279</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>7%</td><td>11%</td><td>7%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>