<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>£12,540</td><td>£12,728</td><td>£12,919</td><td>£13,242</td><td>£13,573</td><td>£65,002</td></tr><tr><td>Total Expenses</td><td>£16,703</td><td>£16,772</td><td>£16,832</td><td>£16,906</td><td>£16,982</td><td>£84,195</td></tr><tr><td>Profit Before Tax</td><td>£-4,163</td><td>£-4,044</td><td>£-3,913</td><td>£-3,664</td><td>£-3,409</td><td>£-19,193</td></tr><tr><td>Profit After Tax      </td><td>£-4,163</td><td>£-4,044</td><td>£-3,913</td><td>£-3,664</td><td>£-3,409</td><td>£-19,193</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,360</td><td>£14,923</td><td>£19,858</td><td>£13,834</td><td>£56,979</td></tr><tr><td>Net Return</td><td>£-4,159</td><td>£4,316</td><td>£11,010</td><td>£16,194</td><td>£10,425</td><td>£37,786</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>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>8%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>