<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>£14,856</td><td>£15,079</td><td>£15,305</td><td>£15,688</td><td>£16,080</td><td>£77,007</td></tr><tr><td>Total Expenses</td><td>£21,182</td><td>£21,254</td><td>£21,318</td><td>£21,398</td><td>£21,480</td><td>£106,631</td></tr><tr><td>Profit Before Tax</td><td>£-6,326</td><td>£-6,175</td><td>£-6,013</td><td>£-5,710</td><td>£-5,400</td><td>£-29,624</td></tr><tr><td>Profit After Tax      </td><td>£-6,326</td><td>£-6,175</td><td>£-6,013</td><td>£-5,710</td><td>£-5,400</td><td>£-29,624</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£18,203</td><td>£74,973</td></tr><tr><td>Net Return</td><td>£-6,320</td><td>£4,825</td><td>£13,622</td><td>£20,419</td><td>£12,803</td><td>£45,349</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>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>11%</td><td>7%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>