<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>£10,500</td><td>£10,657</td><td>£10,817</td><td>£11,088</td><td>£11,365</td><td>£54,428</td></tr><tr><td>Total Expenses</td><td>£15,116</td><td>£15,181</td><td>£15,238</td><td>£15,307</td><td>£15,378</td><td>£76,220</td></tr><tr><td>Profit Before Tax</td><td>£-4,616</td><td>£-4,524</td><td>£-4,421</td><td>£-4,219</td><td>£-4,013</td><td>£-21,793</td></tr><tr><td>Profit After Tax      </td><td>£-4,616</td><td>£-4,524</td><td>£-4,421</td><td>£-4,219</td><td>£-4,013</td><td>£-21,793</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£12,411</td><td>£51,118</td></tr><tr><td>Net Return</td><td>£-4,612</td><td>£2,976</td><td>£8,967</td><td>£13,596</td><td>£8,399</td><td>£29,325</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>7%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>