<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>£13,572</td><td>£13,776</td><td>£13,982</td><td>£14,332</td><td>£14,690</td><td>£70,352</td></tr><tr><td>Total Expenses</td><td>£16,195</td><td>£16,265</td><td>£16,327</td><td>£16,404</td><td>£16,482</td><td>£81,674</td></tr><tr><td>Profit Before Tax</td><td>£-2,623</td><td>£-2,490</td><td>£-2,345</td><td>£-2,072</td><td>£-1,792</td><td>£-11,322</td></tr><tr><td>Profit After Tax      </td><td>£-2,623</td><td>£-2,490</td><td>£-2,345</td><td>£-2,072</td><td>£-1,792</td><td>£-11,322</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,980</td><td>£14,244</td><td>£18,955</td><td>£13,206</td><td>£54,389</td></tr><tr><td>Net Return</td><td>£-2,619</td><td>£5,490</td><td>£11,900</td><td>£16,883</td><td>£11,413</td><td>£43,067</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>