<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>£15,996</td><td>£16,236</td><td>£16,479</td><td>£16,891</td><td>£17,314</td><td>£82,917</td></tr><tr><td>Total Expenses</td><td>£19,687</td><td>£19,761</td><td>£19,826</td><td>£19,909</td><td>£19,994</td><td>£99,178</td></tr><tr><td>Profit Before Tax</td><td>£-3,691</td><td>£-3,525</td><td>£-3,347</td><td>£-3,018</td><td>£-2,681</td><td>£-16,262</td></tr><tr><td>Profit After Tax      </td><td>£-3,691</td><td>£-3,525</td><td>£-3,347</td><td>£-3,018</td><td>£-2,681</td><td>£-16,262</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,753</td><td>£16,548</td><td>£68,157</td></tr><tr><td>Net Return</td><td>£-3,686</td><td>£6,475</td><td>£14,503</td><td>£20,735</td><td>£13,868</td><td>£51,895</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>