<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>£9,000</td><td>£9,135</td><td>£9,363</td><td>£9,597</td><td>£9,885</td><td>£46,981</td></tr><tr><td>Total Expenses</td><td>£16,786</td><td>£16,846</td><td>£16,912</td><td>£16,979</td><td>£17,050</td><td>£84,573</td></tr><tr><td>Profit Before Tax</td><td>£-7,786</td><td>£-7,711</td><td>£-7,548</td><td>£-7,381</td><td>£-7,165</td><td>£-37,591</td></tr><tr><td>Profit After Tax      </td><td>£-7,786</td><td>£-7,711</td><td>£-7,548</td><td>£-7,381</td><td>£-7,165</td><td>£-37,591</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£8,969</td><td>£16,547</td><td>£21,135</td><td>£24,324</td><td>£79,725</td></tr><tr><td>Net Return</td><td>£964</td><td>£1,258</td><td>£8,999</td><td>£13,753</td><td>£17,159</td><td>£42,133</td></tr><tr><td>Return From Rental Income (%)</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-6%</td><td>-34%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>12%</td><td>15%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>