<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>£15,048</td><td>£15,274</td><td>£15,503</td><td>£15,890</td><td>£16,288</td><td>£78,003</td></tr><tr><td>Total Expenses</td><td>£17,340</td><td>£17,413</td><td>£17,477</td><td>£17,557</td><td>£17,639</td><td>£87,426</td></tr><tr><td>Profit Before Tax</td><td>£-2,292</td><td>£-2,139</td><td>£-1,974</td><td>£-1,667</td><td>£-1,352</td><td>£-9,423</td></tr><tr><td>Profit After Tax      </td><td>£-2,292</td><td>£-2,139</td><td>£-1,974</td><td>£-1,667</td><td>£-1,352</td><td>£-9,423</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,600</td><td>£15,351</td><td>£20,428</td><td>£14,232</td><td>£58,615</td></tr><tr><td>Net Return</td><td>£-2,288</td><td>£6,461</td><td>£13,377</td><td>£18,761</td><td>£12,880</td><td>£49,192</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</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>