<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>£10,500</td><td>£10,657</td><td>£10,817</td><td>£11,088</td><td>£11,365</td><td>£54,428</td></tr><tr><td>Total Expenses</td><td>£14,311</td><td>£14,377</td><td>£14,434</td><td>£14,503</td><td>£14,573</td><td>£72,198</td></tr><tr><td>Profit Before Tax</td><td>£-3,811</td><td>£-3,720</td><td>£-3,617</td><td>£-3,415</td><td>£-3,208</td><td>£-17,771</td></tr><tr><td>Profit After Tax      </td><td>£-3,811</td><td>£-3,720</td><td>£-3,617</td><td>£-3,415</td><td>£-3,208</td><td>£-17,771</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,627</td><td>£11,584</td><td>£47,710</td></tr><tr><td>Net Return</td><td>£-3,808</td><td>£3,281</td><td>£8,879</td><td>£13,212</td><td>£8,376</td><td>£29,939</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>12%</td><td>8%</td><td>27%</td></tr></tbody></table></div></div></template></turbo-stream>