<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>£13,020</td><td>£13,215</td><td>£13,414</td><td>£13,749</td><td>£14,093</td><td>£67,490</td></tr><tr><td>Total Expenses</td><td>£18,263</td><td>£18,333</td><td>£18,394</td><td>£18,469</td><td>£18,546</td><td>£92,005</td></tr><tr><td>Profit Before Tax</td><td>£-5,243</td><td>£-5,118</td><td>£-4,980</td><td>£-4,720</td><td>£-4,454</td><td>£-24,515</td></tr><tr><td>Profit After Tax      </td><td>£-5,243</td><td>£-5,118</td><td>£-4,980</td><td>£-4,720</td><td>£-4,454</td><td>£-24,515</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,300</td><td>£16,601</td><td>£22,091</td><td>£15,390</td><td>£63,386</td></tr><tr><td>Net Return</td><td>£-5,239</td><td>£4,182</td><td>£11,620</td><td>£17,371</td><td>£10,936</td><td>£38,871</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>11%</td><td>7%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>