<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>£7,104</td><td>£7,211</td><td>£7,319</td><td>£7,502</td><td>£7,689</td><td>£36,824</td></tr><tr><td>Total Expenses</td><td>£11,989</td><td>£12,012</td><td>£12,033</td><td>£12,062</td><td>£12,091</td><td>£60,188</td></tr><tr><td>Profit Before Tax</td><td>£-4,885</td><td>£-4,802</td><td>£-4,715</td><td>£-4,560</td><td>£-4,402</td><td>£-23,364</td></tr><tr><td>Profit After Tax      </td><td>£-4,885</td><td>£-4,802</td><td>£-4,715</td><td>£-4,560</td><td>£-4,402</td><td>£-23,364</td></tr><tr><td>Change In Property Value</td><td>£3,350</td><td>£10,151</td><td>£13,940</td><td>£16,310</td><td>£13,256</td><td>£57,007</td></tr><tr><td>Net Return</td><td>£-1,535</td><td>£5,349</td><td>£9,225</td><td>£11,750</td><td>£8,854</td><td>£33,643</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-22%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>9%</td><td>11%</td><td>8%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>