<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>£9,924</td><td>£10,073</td><td>£10,224</td><td>£10,480</td><td>£10,742</td><td>£51,442</td></tr><tr><td>Total Expenses</td><td>£11,788</td><td>£11,816</td><td>£11,841</td><td>£11,877</td><td>£11,914</td><td>£59,237</td></tr><tr><td>Profit Before Tax</td><td>£-1,864</td><td>£-1,743</td><td>£-1,617</td><td>£-1,398</td><td>£-1,172</td><td>£-7,795</td></tr><tr><td>Profit After Tax      </td><td>£-1,864</td><td>£-1,743</td><td>£-1,617</td><td>£-1,398</td><td>£-1,172</td><td>£-7,795</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£6,400</td><td>£11,424</td><td>£15,202</td><td>£10,591</td><td>£43,620</td></tr><tr><td>Net Return</td><td>£-1,861</td><td>£4,657</td><td>£9,807</td><td>£13,805</td><td>£9,418</td><td>£35,826</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>5%</td><td>10%</td><td>14%</td><td>9%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>