<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>£15,000</td><td>£15,225</td><td>£15,453</td><td>£15,840</td><td>£16,236</td><td>£77,754</td></tr><tr><td>Total Expenses</td><td>£19,588</td><td>£19,660</td><td>£19,724</td><td>£19,804</td><td>£19,887</td><td>£98,662</td></tr><tr><td>Profit Before Tax</td><td>£-4,588</td><td>£-4,435</td><td>£-4,270</td><td>£-3,965</td><td>£-3,651</td><td>£-20,908</td></tr><tr><td>Profit After Tax      </td><td>£-4,588</td><td>£-4,435</td><td>£-4,270</td><td>£-3,965</td><td>£-3,651</td><td>£-20,908</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,753</td><td>£16,548</td><td>£68,157</td></tr><tr><td>Net Return</td><td>£-4,583</td><td>£5,565</td><td>£13,580</td><td>£19,789</td><td>£12,897</td><td>£47,249</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>-13%</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>