<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>£9,804</td><td>£9,951</td><td>£10,100</td><td>£10,353</td><td>£10,612</td><td>£50,820</td></tr><tr><td>Total Expenses</td><td>£11,989</td><td>£12,054</td><td>£12,110</td><td>£12,177</td><td>£12,246</td><td>£60,576</td></tr><tr><td>Profit Before Tax</td><td>£-2,185</td><td>£-2,103</td><td>£-2,010</td><td>£-1,824</td><td>£-1,634</td><td>£-9,756</td></tr><tr><td>Profit After Tax      </td><td>£-2,185</td><td>£-2,103</td><td>£-2,010</td><td>£-1,824</td><td>£-1,634</td><td>£-9,756</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£5,600</td><td>£9,996</td><td>£13,302</td><td>£9,267</td><td>£38,168</td></tr><tr><td>Net Return</td><td>£-2,183</td><td>£3,497</td><td>£7,986</td><td>£11,478</td><td>£7,633</td><td>£28,412</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>