<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>£13,572</td><td>£13,776</td><td>£13,982</td><td>£14,332</td><td>£14,690</td><td>£70,352</td></tr><tr><td>Total Expenses</td><td>£16,999</td><td>£17,070</td><td>£17,131</td><td>£17,208</td><td>£17,287</td><td>£85,695</td></tr><tr><td>Profit Before Tax</td><td>£-3,427</td><td>£-3,294</td><td>£-3,149</td><td>£-2,876</td><td>£-2,597</td><td>£-15,344</td></tr><tr><td>Profit After Tax      </td><td>£-3,427</td><td>£-3,294</td><td>£-3,149</td><td>£-2,876</td><td>£-2,597</td><td>£-15,344</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,480</td><td>£15,137</td><td>£20,143</td><td>£14,033</td><td>£57,797</td></tr><tr><td>Net Return</td><td>£-3,423</td><td>£5,186</td><td>£11,988</td><td>£17,267</td><td>£11,436</td><td>£42,453</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>8%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>