<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>£12,000</td><td>£12,180</td><td>£12,363</td><td>£12,672</td><td>£12,989</td><td>£62,203</td></tr><tr><td>Total Expenses</td><td>£15,266</td><td>£15,334</td><td>£15,393</td><td>£15,466</td><td>£15,540</td><td>£76,998</td></tr><tr><td>Profit Before Tax</td><td>£-3,266</td><td>£-3,154</td><td>£-3,030</td><td>£-2,794</td><td>£-2,551</td><td>£-14,795</td></tr><tr><td>Profit After Tax      </td><td>£-3,266</td><td>£-3,154</td><td>£-3,030</td><td>£-2,794</td><td>£-2,551</td><td>£-14,795</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£12,411</td><td>£51,118</td></tr><tr><td>Net Return</td><td>£-3,262</td><td>£4,346</td><td>£10,357</td><td>£15,021</td><td>£9,860</td><td>£36,323</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>8%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>