<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>£12,972</td><td>£13,167</td><td>£13,364</td><td>£13,698</td><td>£14,041</td><td>£67,241</td></tr><tr><td>Total Expenses</td><td>£19,353</td><td>£19,422</td><td>£19,483</td><td>£19,558</td><td>£19,635</td><td>£97,450</td></tr><tr><td>Profit Before Tax</td><td>£-6,381</td><td>£-6,255</td><td>£-6,119</td><td>£-5,860</td><td>£-5,594</td><td>£-30,209</td></tr><tr><td>Profit After Tax      </td><td>£-6,381</td><td>£-6,255</td><td>£-6,119</td><td>£-5,860</td><td>£-5,594</td><td>£-30,209</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,980</td><td>£17,814</td><td>£23,706</td><td>£16,515</td><td>£68,021</td></tr><tr><td>Net Return</td><td>£-6,376</td><td>£3,725</td><td>£11,696</td><td>£17,846</td><td>£10,921</td><td>£37,812</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>7%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>