<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>£17,256</td><td>£17,515</td><td>£17,778</td><td>£18,222</td><td>£18,678</td><td>£89,448</td></tr><tr><td>Total Expenses</td><td>£22,226</td><td>£22,302</td><td>£22,369</td><td>£22,456</td><td>£22,544</td><td>£111,897</td></tr><tr><td>Profit Before Tax</td><td>£-4,970</td><td>£-4,787</td><td>£-4,592</td><td>£-4,234</td><td>£-3,866</td><td>£-22,449</td></tr><tr><td>Profit After Tax      </td><td>£-4,970</td><td>£-4,787</td><td>£-4,592</td><td>£-4,234</td><td>£-3,866</td><td>£-22,449</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£19,031</td><td>£78,381</td></tr><tr><td>Net Return</td><td>£-4,964</td><td>£6,713</td><td>£15,936</td><td>£23,083</td><td>£15,164</td><td>£55,931</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</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>29%</td></tr></tbody></table></div></div></template></turbo-stream>