<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>£14,172</td><td>£14,385</td><td>£14,600</td><td>£14,965</td><td>£15,339</td><td>£73,462</td></tr><tr><td>Total Expenses</td><td>£20,953</td><td>£21,024</td><td>£21,086</td><td>£21,165</td><td>£21,245</td><td>£105,472</td></tr><tr><td>Profit Before Tax</td><td>£-6,781</td><td>£-6,639</td><td>£-6,486</td><td>£-6,199</td><td>£-5,905</td><td>£-32,011</td></tr><tr><td>Profit After Tax      </td><td>£-6,781</td><td>£-6,639</td><td>£-6,486</td><td>£-6,199</td><td>£-5,905</td><td>£-32,011</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,900</td><td>£19,457</td><td>£25,891</td><td>£18,038</td><td>£74,291</td></tr><tr><td>Net Return</td><td>£-6,775</td><td>£4,261</td><td>£12,971</td><td>£19,692</td><td>£12,132</td><td>£42,281</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>