<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>£16,200</td><td>£16,443</td><td>£16,690</td><td>£17,107</td><td>£17,535</td><td>£83,974</td></tr><tr><td>Total Expenses</td><td>£22,925</td><td>£22,999</td><td>£23,065</td><td>£23,149</td><td>£23,234</td><td>£115,372</td></tr><tr><td>Profit Before Tax</td><td>£-6,725</td><td>£-6,556</td><td>£-6,375</td><td>£-6,042</td><td>£-5,699</td><td>£-31,398</td></tr><tr><td>Profit After Tax      </td><td>£-6,725</td><td>£-6,556</td><td>£-6,375</td><td>£-6,042</td><td>£-5,699</td><td>£-31,398</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£19,858</td><td>£81,788</td></tr><tr><td>Net Return</td><td>£-6,719</td><td>£5,444</td><td>£15,045</td><td>£22,463</td><td>£14,159</td><td>£50,391</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>