<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>£18,000</td><td>£18,270</td><td>£18,544</td><td>£19,008</td><td>£19,483</td><td>£93,305</td></tr><tr><td>Total Expenses</td><td>£23,105</td><td>£23,182</td><td>£23,250</td><td>£23,339</td><td>£23,429</td><td>£116,305</td></tr><tr><td>Profit Before Tax</td><td>£-5,105</td><td>£-4,912</td><td>£-4,706</td><td>£-4,331</td><td>£-3,946</td><td>£-23,000</td></tr><tr><td>Profit After Tax      </td><td>£-5,105</td><td>£-4,912</td><td>£-4,706</td><td>£-4,331</td><td>£-3,946</td><td>£-23,000</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£19,858</td><td>£81,788</td></tr><tr><td>Net Return</td><td>£-5,099</td><td>£7,088</td><td>£16,714</td><td>£24,173</td><td>£15,912</td><td>£58,788</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>4%</td><td>8%</td><td>12%</td><td>8%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>