<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>£11,556</td><td>£11,729</td><td>£11,905</td><td>£12,203</td><td>£12,508</td><td>£59,902</td></tr><tr><td>Total Expenses</td><td>£15,543</td><td>£15,610</td><td>£15,669</td><td>£15,740</td><td>£15,814</td><td>£78,376</td></tr><tr><td>Profit Before Tax</td><td>£-3,987</td><td>£-3,881</td><td>£-3,764</td><td>£-3,538</td><td>£-3,306</td><td>£-18,475</td></tr><tr><td>Profit After Tax      </td><td>£-3,987</td><td>£-3,881</td><td>£-3,764</td><td>£-3,538</td><td>£-3,306</td><td>£-18,475</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,700</td><td>£13,745</td><td>£18,290</td><td>£12,742</td><td>£52,481</td></tr><tr><td>Net Return</td><td>£-3,983</td><td>£3,819</td><td>£9,981</td><td>£14,753</td><td>£9,436</td><td>£34,006</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>8%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>