<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>£10,056</td><td>£10,207</td><td>£10,360</td><td>£10,619</td><td>£10,884</td><td>£52,126</td></tr><tr><td>Total Expenses</td><td>£13,784</td><td>£13,849</td><td>£13,906</td><td>£13,973</td><td>£14,043</td><td>£69,555</td></tr><tr><td>Profit Before Tax</td><td>£-3,728</td><td>£-3,642</td><td>£-3,546</td><td>£-3,354</td><td>£-3,158</td><td>£-17,429</td></tr><tr><td>Profit After Tax      </td><td>£-3,728</td><td>£-3,642</td><td>£-3,546</td><td>£-3,354</td><td>£-3,158</td><td>£-17,429</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£6,700</td><td>£11,960</td><td>£15,915</td><td>£11,087</td><td>£45,665</td></tr><tr><td>Net Return</td><td>£-3,725</td><td>£3,058</td><td>£8,414</td><td>£12,560</td><td>£7,929</td><td>£28,236</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>3%</td><td>8%</td><td>12%</td><td>7%</td><td>27%</td></tr></tbody></table></div></div></template></turbo-stream>