<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>£19,596</td><td>£19,890</td><td>£20,188</td><td>£20,693</td><td>£21,210</td><td>£101,578</td></tr><tr><td>Total Expenses</td><td>£23,667</td><td>£23,746</td><td>£23,817</td><td>£23,909</td><td>£24,004</td><td>£119,143</td></tr><tr><td>Profit Before Tax</td><td>£-4,071</td><td>£-3,856</td><td>£-3,629</td><td>£-3,216</td><td>£-2,793</td><td>£-17,565</td></tr><tr><td>Profit After Tax      </td><td>£-4,071</td><td>£-3,856</td><td>£-3,629</td><td>£-3,216</td><td>£-2,793</td><td>£-17,565</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,250</td><td>£21,866</td><td>£29,098</td><td>£20,272</td><td>£83,492</td></tr><tr><td>Net Return</td><td>£-4,065</td><td>£8,394</td><td>£18,238</td><td>£25,882</td><td>£17,478</td><td>£65,927</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>