<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>£15,204</td><td>£15,432</td><td>£15,664</td><td>£16,055</td><td>£16,457</td><td>£78,811</td></tr><tr><td>Total Expenses</td><td>£18,804</td><td>£18,876</td><td>£18,940</td><td>£19,021</td><td>£19,104</td><td>£94,746</td></tr><tr><td>Profit Before Tax</td><td>£-3,600</td><td>£-3,444</td><td>£-3,277</td><td>£-2,966</td><td>£-2,648</td><td>£-15,935</td></tr><tr><td>Profit After Tax      </td><td>£-3,600</td><td>£-3,444</td><td>£-3,277</td><td>£-2,966</td><td>£-2,648</td><td>£-15,935</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£15,721</td><td>£64,749</td></tr><tr><td>Net Return</td><td>£-3,595</td><td>£6,056</td><td>£13,681</td><td>£19,599</td><td>£13,073</td><td>£48,814</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>8%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>