<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>£16,272</td><td>£16,516</td><td>£16,764</td><td>£17,183</td><td>£17,612</td><td>£84,347</td></tr><tr><td>Total Expenses</td><td>£18,589</td><td>£18,663</td><td>£18,729</td><td>£18,812</td><td>£18,898</td><td>£93,691</td></tr><tr><td>Profit Before Tax</td><td>£-2,317</td><td>£-2,147</td><td>£-1,965</td><td>£-1,630</td><td>£-1,286</td><td>£-9,344</td></tr><tr><td>Profit After Tax      </td><td>£-2,317</td><td>£-2,147</td><td>£-1,965</td><td>£-1,630</td><td>£-1,286</td><td>£-9,344</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,300</td><td>£16,601</td><td>£22,091</td><td>£15,390</td><td>£63,386</td></tr><tr><td>Net Return</td><td>£-2,312</td><td>£7,153</td><td>£14,636</td><td>£20,461</td><td>£14,104</td><td>£54,042</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>