<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>£18,396</td><td>£18,672</td><td>£18,952</td><td>£19,426</td><td>£19,911</td><td>£95,357</td></tr><tr><td>Total Expenses</td><td>£22,340</td><td>£22,418</td><td>£22,487</td><td>£22,576</td><td>£22,667</td><td>£112,488</td></tr><tr><td>Profit Before Tax</td><td>£-3,944</td><td>£-3,746</td><td>£-3,535</td><td>£-3,150</td><td>£-2,756</td><td>£-17,131</td></tr><tr><td>Profit After Tax      </td><td>£-3,944</td><td>£-3,746</td><td>£-3,535</td><td>£-3,150</td><td>£-2,756</td><td>£-17,131</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£19,031</td><td>£78,381</td></tr><tr><td>Net Return</td><td>£-3,938</td><td>£7,754</td><td>£16,993</td><td>£24,166</td><td>£16,275</td><td>£61,250</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>