<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>£15,756</td><td>£15,992</td><td>£16,232</td><td>£16,638</td><td>£17,054</td><td>£81,673</td></tr><tr><td>Total Expenses</td><td>£18,054</td><td>£18,128</td><td>£18,193</td><td>£18,275</td><td>£18,360</td><td>£91,010</td></tr><tr><td>Profit Before Tax</td><td>£-2,298</td><td>£-2,136</td><td>£-1,961</td><td>£-1,637</td><td>£-1,306</td><td>£-9,338</td></tr><tr><td>Profit After Tax      </td><td>£-2,298</td><td>£-2,136</td><td>£-1,961</td><td>£-1,637</td><td>£-1,306</td><td>£-9,338</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£14,893</td><td>£61,341</td></tr><tr><td>Net Return</td><td>£-2,294</td><td>£6,864</td><td>£14,104</td><td>£19,741</td><td>£13,588</td><td>£52,004</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>5%</td><td>10%</td><td>14%</td><td>9%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>