<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>£16,620</td><td>£16,869</td><td>£17,122</td><td>£17,550</td><td>£17,989</td><td>£86,151</td></tr><tr><td>Total Expenses</td><td>£18,945</td><td>£19,020</td><td>£19,086</td><td>£19,171</td><td>£19,258</td><td>£95,480</td></tr><tr><td>Profit Before Tax</td><td>£-2,325</td><td>£-2,151</td><td>£-1,964</td><td>£-1,621</td><td>£-1,268</td><td>£-9,329</td></tr><tr><td>Profit After Tax      </td><td>£-2,325</td><td>£-2,151</td><td>£-1,964</td><td>£-1,621</td><td>£-1,268</td><td>£-9,329</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£15,721</td><td>£64,749</td></tr><tr><td>Net Return</td><td>£-2,320</td><td>£7,349</td><td>£14,994</td><td>£20,945</td><td>£14,452</td><td>£55,420</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>9%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>