<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>£16,320</td><td>£16,565</td><td>£16,813</td><td>£17,234</td><td>£17,664</td><td>£84,596</td></tr><tr><td>Total Expenses</td><td>£20,041</td><td>£20,116</td><td>£20,182</td><td>£20,265</td><td>£20,351</td><td>£100,955</td></tr><tr><td>Profit Before Tax</td><td>£-3,721</td><td>£-3,551</td><td>£-3,368</td><td>£-3,032</td><td>£-2,687</td><td>£-16,359</td></tr><tr><td>Profit After Tax      </td><td>£-3,721</td><td>£-3,551</td><td>£-3,368</td><td>£-3,032</td><td>£-2,687</td><td>£-16,359</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,200</td><td>£18,207</td><td>£24,229</td><td>£16,879</td><td>£69,520</td></tr><tr><td>Net Return</td><td>£-3,716</td><td>£6,649</td><td>£14,839</td><td>£21,197</td><td>£14,192</td><td>£53,161</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>8%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>