<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>£19,044</td><td>£19,330</td><td>£19,620</td><td>£20,110</td><td>£20,613</td><td>£98,716</td></tr><tr><td>Total Expenses</td><td>£23,049</td><td>£23,127</td><td>£23,197</td><td>£23,288</td><td>£23,381</td><td>£116,042</td></tr><tr><td>Profit Before Tax</td><td>£-4,005</td><td>£-3,797</td><td>£-3,577</td><td>£-3,178</td><td>£-2,768</td><td>£-17,325</td></tr><tr><td>Profit After Tax      </td><td>£-4,005</td><td>£-3,797</td><td>£-3,577</td><td>£-3,178</td><td>£-2,768</td><td>£-17,325</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,900</td><td>£21,242</td><td>£28,267</td><td>£19,692</td><td>£81,107</td></tr><tr><td>Net Return</td><td>£-3,999</td><td>£8,103</td><td>£17,664</td><td>£25,089</td><td>£16,924</td><td>£63,782</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>