<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>£9,300</td><td>£9,439</td><td>£9,581</td><td>£9,821</td><td>£10,066</td><td>£48,207</td></tr><tr><td>Total Expenses</td><td>£12,904</td><td>£12,968</td><td>£13,023</td><td>£13,089</td><td>£13,156</td><td>£65,141</td></tr><tr><td>Profit Before Tax</td><td>£-3,604</td><td>£-3,529</td><td>£-3,442</td><td>£-3,269</td><td>£-3,090</td><td>£-16,934</td></tr><tr><td>Profit After Tax      </td><td>£-3,604</td><td>£-3,529</td><td>£-3,442</td><td>£-3,269</td><td>£-3,090</td><td>£-16,934</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£6,200</td><td>£11,067</td><td>£14,727</td><td>£10,260</td><td>£42,257</td></tr><tr><td>Net Return</td><td>£-3,601</td><td>£2,671</td><td>£7,625</td><td>£11,459</td><td>£7,170</td><td>£25,323</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>3%</td><td>8%</td><td>12%</td><td>7%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>