<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>£15,756</td><td>£15,992</td><td>£16,232</td><td>£16,638</td><td>£17,054</td><td>£81,673</td></tr><tr><td>Total Expenses</td><td>£20,467</td><td>£20,541</td><td>£20,606</td><td>£20,689</td><td>£20,773</td><td>£103,076</td></tr><tr><td>Profit Before Tax</td><td>£-4,711</td><td>£-4,549</td><td>£-4,374</td><td>£-4,050</td><td>£-3,719</td><td>£-21,403</td></tr><tr><td>Profit After Tax      </td><td>£-4,711</td><td>£-4,549</td><td>£-4,374</td><td>£-4,050</td><td>£-3,719</td><td>£-21,403</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£17,376</td><td>£71,565</td></tr><tr><td>Net Return</td><td>£-4,706</td><td>£5,951</td><td>£14,369</td><td>£20,891</td><td>£13,657</td><td>£50,162</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>8%</td><td>29%</td></tr></tbody></table></div></div></template></turbo-stream>