<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>£16,980</td><td>£17,235</td><td>£17,493</td><td>£17,931</td><td>£18,379</td><td>£88,017</td></tr><tr><td>Total Expenses</td><td>£19,303</td><td>£19,378</td><td>£19,445</td><td>£19,531</td><td>£19,618</td><td>£97,275</td></tr><tr><td>Profit Before Tax</td><td>£-2,323</td><td>£-2,144</td><td>£-1,952</td><td>£-1,600</td><td>£-1,239</td><td>£-9,258</td></tr><tr><td>Profit After Tax      </td><td>£-2,323</td><td>£-2,144</td><td>£-1,952</td><td>£-1,600</td><td>£-1,239</td><td>£-9,258</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,700</td><td>£17,315</td><td>£23,041</td><td>£16,052</td><td>£66,112</td></tr><tr><td>Net Return</td><td>£-2,318</td><td>£7,556</td><td>£15,363</td><td>£21,441</td><td>£14,812</td><td>£56,854</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>