<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>£13,200</td><td>£13,398</td><td>£13,599</td><td>£13,939</td><td>£14,287</td><td>£68,423</td></tr><tr><td>Total Expenses</td><td>£17,477</td><td>£17,547</td><td>£17,608</td><td>£17,684</td><td>£17,761</td><td>£88,077</td></tr><tr><td>Profit Before Tax</td><td>£-4,277</td><td>£-4,149</td><td>£-4,009</td><td>£-3,745</td><td>£-3,474</td><td>£-19,653</td></tr><tr><td>Profit After Tax      </td><td>£-4,277</td><td>£-4,149</td><td>£-4,009</td><td>£-3,745</td><td>£-3,474</td><td>£-19,653</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,800</td><td>£15,708</td><td>£20,903</td><td>£14,562</td><td>£59,978</td></tr><tr><td>Net Return</td><td>£-4,273</td><td>£4,651</td><td>£11,699</td><td>£17,158</td><td>£11,089</td><td>£40,325</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>8%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>