<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>£16,956</td><td>£17,210</td><td>£17,468</td><td>£17,905</td><td>£18,353</td><td>£87,893</td></tr><tr><td>Total Expenses</td><td>£20,748</td><td>£20,824</td><td>£20,891</td><td>£20,976</td><td>£21,064</td><td>£104,502</td></tr><tr><td>Profit Before Tax</td><td>£-3,792</td><td>£-3,613</td><td>£-3,422</td><td>£-3,071</td><td>£-2,711</td><td>£-16,609</td></tr><tr><td>Profit After Tax      </td><td>£-3,792</td><td>£-3,613</td><td>£-3,422</td><td>£-3,071</td><td>£-2,711</td><td>£-16,609</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,600</td><td>£18,921</td><td>£25,179</td><td>£17,541</td><td>£72,246</td></tr><tr><td>Net Return</td><td>£-3,787</td><td>£6,987</td><td>£15,499</td><td>£22,108</td><td>£14,830</td><td>£55,637</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>9%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>