<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>£15,300</td><td>£15,529</td><td>£15,762</td><td>£16,157</td><td>£16,560</td><td>£79,309</td></tr><tr><td>Total Expenses</td><td>£18,009</td><td>£18,082</td><td>£18,146</td><td>£18,227</td><td>£18,310</td><td>£90,774</td></tr><tr><td>Profit Before Tax</td><td>£-2,709</td><td>£-2,552</td><td>£-2,384</td><td>£-2,071</td><td>£-1,750</td><td>£-11,465</td></tr><tr><td>Profit After Tax      </td><td>£-2,709</td><td>£-2,552</td><td>£-2,384</td><td>£-2,071</td><td>£-1,750</td><td>£-11,465</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£14,893</td><td>£61,341</td></tr><tr><td>Net Return</td><td>£-2,704</td><td>£6,448</td><td>£13,682</td><td>£19,307</td><td>£13,144</td><td>£49,876</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>9%</td><td>13%</td><td>9%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>