<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>£13,128</td><td>£13,325</td><td>£13,525</td><td>£13,863</td><td>£14,209</td><td>£68,050</td></tr><tr><td>Total Expenses</td><td>£15,378</td><td>£15,448</td><td>£15,509</td><td>£15,585</td><td>£15,662</td><td>£77,582</td></tr><tr><td>Profit Before Tax</td><td>£-2,250</td><td>£-2,123</td><td>£-1,984</td><td>£-1,722</td><td>£-1,453</td><td>£-9,532</td></tr><tr><td>Profit After Tax      </td><td>£-2,250</td><td>£-2,123</td><td>£-1,984</td><td>£-1,722</td><td>£-1,453</td><td>£-9,532</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£12,411</td><td>£51,118</td></tr><tr><td>Net Return</td><td>£-2,247</td><td>£5,377</td><td>£11,403</td><td>£16,093</td><td>£10,959</td><td>£41,585</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>4%</td><td>10%</td><td>13%</td><td>9%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>