<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>£7,200</td><td>£7,308</td><td>£7,491</td><td>£7,678</td><td>£7,908</td><td>£37,585</td></tr><tr><td>Total Expenses</td><td>£22,049</td><td>£22,072</td><td>£22,101</td><td>£22,130</td><td>£22,164</td><td>£110,516</td></tr><tr><td>Profit Before Tax</td><td>£-14,849</td><td>£-14,764</td><td>£-14,610</td><td>£-14,452</td><td>£-14,256</td><td>£-72,931</td></tr><tr><td>Profit After Tax      </td><td>£-14,849</td><td>£-14,764</td><td>£-14,610</td><td>£-14,452</td><td>£-14,256</td><td>£-72,931</td></tr><tr><td>Change In Property Value</td><td>£18,375</td><td>£19,018</td><td>£30,932</td><td>£35,599</td><td>£37,735</td><td>£141,660</td></tr><tr><td>Net Return</td><td>£3,526</td><td>£4,254</td><td>£16,322</td><td>£21,147</td><td>£23,480</td><td>£68,728</td></tr><tr><td>Return From Rental Income (%)</td><td>-9%</td><td>-9%</td><td>-8%</td><td>-8%</td><td>-8%</td><td>-42%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>12%</td><td>14%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>