<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>£14,856</td><td>£15,079</td><td>£15,305</td><td>£15,688</td><td>£16,080</td><td>£77,007</td></tr><tr><td>Total Expenses</td><td>£19,412</td><td>£19,485</td><td>£19,548</td><td>£19,628</td><td>£19,710</td><td>£97,783</td></tr><tr><td>Profit Before Tax</td><td>£-4,556</td><td>£-4,406</td><td>£-4,243</td><td>£-3,941</td><td>£-3,630</td><td>£-20,776</td></tr><tr><td>Profit After Tax      </td><td>£-4,556</td><td>£-4,406</td><td>£-4,243</td><td>£-3,941</td><td>£-3,630</td><td>£-20,776</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,900</td><td>£17,672</td><td>£23,516</td><td>£16,383</td><td>£67,475</td></tr><tr><td>Net Return</td><td>£-4,551</td><td>£5,494</td><td>£13,429</td><td>£19,575</td><td>£12,753</td><td>£46,700</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>