<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>£10,272</td><td>£10,426</td><td>£10,582</td><td>£10,847</td><td>£11,118</td><td>£53,246</td></tr><tr><td>Total Expenses</td><td>£15,736</td><td>£15,802</td><td>£15,858</td><td>£15,927</td><td>£15,996</td><td>£79,320</td></tr><tr><td>Profit Before Tax</td><td>£-5,464</td><td>£-5,376</td><td>£-5,276</td><td>£-5,080</td><td>£-4,878</td><td>£-26,074</td></tr><tr><td>Profit After Tax      </td><td>£-5,464</td><td>£-5,376</td><td>£-5,276</td><td>£-5,080</td><td>£-4,878</td><td>£-26,074</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,900</td><td>£14,102</td><td>£18,765</td><td>£13,073</td><td>£53,844</td></tr><tr><td>Net Return</td><td>£-5,460</td><td>£2,524</td><td>£8,826</td><td>£13,686</td><td>£8,195</td><td>£27,770</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>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>6%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>