<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>£14,844</td><td>£15,067</td><td>£15,293</td><td>£15,675</td><td>£16,067</td><td>£76,945</td></tr><tr><td>Total Expenses</td><td>£20,537</td><td>£20,609</td><td>£20,673</td><td>£20,753</td><td>£20,835</td><td>£103,408</td></tr><tr><td>Profit Before Tax</td><td>£-5,693</td><td>£-5,543</td><td>£-5,380</td><td>£-5,078</td><td>£-4,768</td><td>£-26,462</td></tr><tr><td>Profit After Tax      </td><td>£-5,693</td><td>£-5,543</td><td>£-5,380</td><td>£-5,078</td><td>£-4,768</td><td>£-26,462</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,600</td><td>£18,921</td><td>£25,179</td><td>£17,541</td><td>£72,246</td></tr><tr><td>Net Return</td><td>£-5,688</td><td>£5,057</td><td>£13,541</td><td>£20,101</td><td>£12,773</td><td>£45,784</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>7%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>