<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>£13,236</td><td>£13,435</td><td>£13,636</td><td>£13,977</td><td>£14,326</td><td>£68,610</td></tr><tr><td>Total Expenses</td><td>£19,089</td><td>£19,159</td><td>£19,220</td><td>£19,296</td><td>£19,374</td><td>£96,139</td></tr><tr><td>Profit Before Tax</td><td>£-5,853</td><td>£-5,725</td><td>£-5,584</td><td>£-5,319</td><td>£-5,047</td><td>£-27,529</td></tr><tr><td>Profit After Tax      </td><td>£-5,853</td><td>£-5,725</td><td>£-5,584</td><td>£-5,319</td><td>£-5,047</td><td>£-27,529</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,800</td><td>£17,493</td><td>£23,278</td><td>£16,217</td><td>£66,794</td></tr><tr><td>Net Return</td><td>£-5,848</td><td>£4,075</td><td>£11,909</td><td>£17,959</td><td>£11,170</td><td>£39,265</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</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>