<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>£9,384</td><td>£9,525</td><td>£9,668</td><td>£9,909</td><td>£10,157</td><td>£48,643</td></tr><tr><td>Total Expenses</td><td>£13,717</td><td>£13,781</td><td>£13,836</td><td>£13,902</td><td>£13,970</td><td>£69,207</td></tr><tr><td>Profit Before Tax</td><td>£-4,333</td><td>£-4,256</td><td>£-4,169</td><td>£-3,993</td><td>£-3,813</td><td>£-20,564</td></tr><tr><td>Profit After Tax      </td><td>£-4,333</td><td>£-4,256</td><td>£-4,169</td><td>£-3,993</td><td>£-3,813</td><td>£-20,564</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£6,700</td><td>£11,960</td><td>£15,915</td><td>£11,087</td><td>£45,665</td></tr><tr><td>Net Return</td><td>£-4,330</td><td>£2,444</td><td>£7,791</td><td>£11,922</td><td>£7,275</td><td>£25,101</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>7%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>