<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>£14,304</td><td>£14,519</td><td>£14,736</td><td>£15,105</td><td>£15,482</td><td>£74,146</td></tr><tr><td>Total Expenses</td><td>£21,127</td><td>£21,198</td><td>£21,261</td><td>£21,340</td><td>£21,420</td><td>£106,345</td></tr><tr><td>Profit Before Tax</td><td>£-6,823</td><td>£-6,680</td><td>£-6,525</td><td>£-6,235</td><td>£-5,938</td><td>£-32,199</td></tr><tr><td>Profit After Tax      </td><td>£-6,823</td><td>£-6,680</td><td>£-6,525</td><td>£-6,235</td><td>£-5,938</td><td>£-32,199</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£18,203</td><td>£74,973</td></tr><tr><td>Net Return</td><td>£-6,817</td><td>£4,321</td><td>£13,111</td><td>£19,894</td><td>£12,265</td><td>£42,774</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>7%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>