<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>£12,192</td><td>£12,375</td><td>£12,684</td><td>£13,001</td><td>£13,391</td><td>£63,644</td></tr><tr><td>Total Expenses</td><td>£15,618</td><td>£15,682</td><td>£15,756</td><td>£15,831</td><td>£15,913</td><td>£78,800</td></tr><tr><td>Profit Before Tax</td><td>£-3,426</td><td>£-3,307</td><td>£-3,072</td><td>£-2,830</td><td>£-2,522</td><td>£-15,156</td></tr><tr><td>Profit After Tax      </td><td>£-3,426</td><td>£-3,307</td><td>£-3,072</td><td>£-2,830</td><td>£-2,522</td><td>£-15,156</td></tr><tr><td>Change In Property Value</td><td>£3,125</td><td>£3,156</td><td>£9,563</td><td>£13,134</td><td>£15,367</td><td>£44,345</td></tr><tr><td>Net Return</td><td>£-301</td><td>£-151</td><td>£6,492</td><td>£10,304</td><td>£12,845</td><td>£29,189</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>11%</td><td>13%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>