<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>£9,300</td><td>£9,439</td><td>£9,675</td><td>£9,917</td><td>£10,215</td><td>£48,547</td></tr><tr><td>Total Expenses</td><td>£12,154</td><td>£12,214</td><td>£12,281</td><td>£12,349</td><td>£12,421</td><td>£61,420</td></tr><tr><td>Profit Before Tax</td><td>£-2,854</td><td>£-2,775</td><td>£-2,605</td><td>£-2,432</td><td>£-2,207</td><td>£-12,873</td></tr><tr><td>Profit After Tax      </td><td>£-2,854</td><td>£-2,775</td><td>£-2,605</td><td>£-2,432</td><td>£-2,207</td><td>£-12,873</td></tr><tr><td>Change In Property Value</td><td>£2,325</td><td>£2,348</td><td>£7,115</td><td>£9,772</td><td>£11,433</td><td>£32,993</td></tr><tr><td>Net Return</td><td>£-529</td><td>£-427</td><td>£4,510</td><td>£7,340</td><td>£9,226</td><td>£20,120</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>6%</td><td>10%</td><td>13%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>