<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>£9,924</td><td>£10,073</td><td>£10,224</td><td>£10,480</td><td>£10,742</td><td>£51,442</td></tr><tr><td>Total Expenses</td><td>£12,967</td><td>£13,032</td><td>£13,088</td><td>£13,155</td><td>£13,224</td><td>£65,465</td></tr><tr><td>Profit Before Tax</td><td>£-3,043</td><td>£-2,959</td><td>£-2,864</td><td>£-2,675</td><td>£-2,482</td><td>£-14,023</td></tr><tr><td>Profit After Tax      </td><td>£-3,043</td><td>£-2,959</td><td>£-2,864</td><td>£-2,675</td><td>£-2,482</td><td>£-14,023</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£6,200</td><td>£11,067</td><td>£14,727</td><td>£10,260</td><td>£42,257</td></tr><tr><td>Net Return</td><td>£-3,040</td><td>£3,241</td><td>£8,203</td><td>£12,052</td><td>£7,778</td><td>£28,235</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>8%</td><td>29%</td></tr></tbody></table></div></div></template></turbo-stream>