<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>£9,756</td><td>£9,902</td><td>£10,051</td><td>£10,302</td><td>£10,560</td><td>£50,571</td></tr><tr><td>Total Expenses</td><td>£13,432</td><td>£13,497</td><td>£13,553</td><td>£13,620</td><td>£13,688</td><td>£67,791</td></tr><tr><td>Profit Before Tax</td><td>£-3,676</td><td>£-3,595</td><td>£-3,502</td><td>£-3,318</td><td>£-3,129</td><td>£-17,220</td></tr><tr><td>Profit After Tax      </td><td>£-3,676</td><td>£-3,595</td><td>£-3,502</td><td>£-3,318</td><td>£-3,129</td><td>£-17,220</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£6,500</td><td>£11,603</td><td>£15,440</td><td>£10,756</td><td>£44,302</td></tr><tr><td>Net Return</td><td>£-3,673</td><td>£2,905</td><td>£8,101</td><td>£12,122</td><td>£7,628</td><td>£27,082</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>3%</td><td>8%</td><td>12%</td><td>7%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>