<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>£17,328</td><td>£17,588</td><td>£17,852</td><td>£18,298</td><td>£18,755</td><td>£89,821</td></tr><tr><td>Total Expenses</td><td>£19,659</td><td>£19,735</td><td>£19,803</td><td>£19,889</td><td>£19,978</td><td>£99,065</td></tr><tr><td>Profit Before Tax</td><td>£-2,331</td><td>£-2,147</td><td>£-1,951</td><td>£-1,591</td><td>£-1,222</td><td>£-9,243</td></tr><tr><td>Profit After Tax      </td><td>£-2,331</td><td>£-2,147</td><td>£-1,951</td><td>£-1,591</td><td>£-1,222</td><td>£-9,243</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,900</td><td>£17,672</td><td>£23,516</td><td>£16,383</td><td>£67,475</td></tr><tr><td>Net Return</td><td>£-2,326</td><td>£7,753</td><td>£15,721</td><td>£21,925</td><td>£15,161</td><td>£58,232</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</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>