<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>£13,656</td><td>£13,861</td><td>£14,069</td><td>£14,420</td><td>£14,781</td><td>£70,787</td></tr><tr><td>Total Expenses</td><td>£15,914</td><td>£15,984</td><td>£16,046</td><td>£16,123</td><td>£16,202</td><td>£80,269</td></tr><tr><td>Profit Before Tax</td><td>£-2,258</td><td>£-2,123</td><td>£-1,977</td><td>£-1,703</td><td>£-1,421</td><td>£-9,482</td></tr><tr><td>Profit After Tax      </td><td>£-2,258</td><td>£-2,123</td><td>£-1,977</td><td>£-1,703</td><td>£-1,421</td><td>£-9,482</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,800</td><td>£13,923</td><td>£18,528</td><td>£12,908</td><td>£53,162</td></tr><tr><td>Net Return</td><td>£-2,254</td><td>£5,677</td><td>£11,946</td><td>£16,825</td><td>£11,487</td><td>£43,680</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>5%</td><td>10%</td><td>13%</td><td>9%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>