<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>£7,956</td><td>£8,075</td><td>£8,196</td><td>£8,401</td><td>£8,611</td><td>£41,241</td></tr><tr><td>Total Expenses</td><td>£13,361</td><td>£13,386</td><td>£13,408</td><td>£13,439</td><td>£13,471</td><td>£67,065</td></tr><tr><td>Profit Before Tax</td><td>£-5,405</td><td>£-5,310</td><td>£-5,212</td><td>£-5,038</td><td>£-4,859</td><td>£-25,824</td></tr><tr><td>Profit After Tax      </td><td>£-5,405</td><td>£-5,310</td><td>£-5,212</td><td>£-5,038</td><td>£-4,859</td><td>£-25,824</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£11,363</td><td>£15,605</td><td>£18,257</td><td>£14,839</td><td>£63,813</td></tr><tr><td>Net Return</td><td>£-1,655</td><td>£6,052</td><td>£10,393</td><td>£13,220</td><td>£9,980</td><td>£37,989</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-4%</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>