<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>£12,600</td><td>£12,789</td><td>£12,981</td><td>£13,305</td><td>£13,638</td><td>£65,313</td></tr><tr><td>Total Expenses</td><td>£17,739</td><td>£17,808</td><td>£17,868</td><td>£17,942</td><td>£18,018</td><td>£89,374</td></tr><tr><td>Profit Before Tax</td><td>£-5,139</td><td>£-5,019</td><td>£-4,887</td><td>£-4,637</td><td>£-4,380</td><td>£-24,061</td></tr><tr><td>Profit After Tax      </td><td>£-5,139</td><td>£-5,019</td><td>£-4,887</td><td>£-4,637</td><td>£-4,380</td><td>£-24,061</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£14,893</td><td>£61,341</td></tr><tr><td>Net Return</td><td>£-5,134</td><td>£3,981</td><td>£11,178</td><td>£16,741</td><td>£10,513</td><td>£37,280</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>11%</td><td>7%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>