<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>£8,040</td><td>£8,161</td><td>£8,365</td><td>£8,574</td><td>£8,831</td><td>£41,970</td></tr><tr><td>Total Expenses</td><td>£10,402</td><td>£10,460</td><td>£10,523</td><td>£10,588</td><td>£10,656</td><td>£52,629</td></tr><tr><td>Profit Before Tax</td><td>£-2,362</td><td>£-2,299</td><td>£-2,159</td><td>£-2,014</td><td>£-1,825</td><td>£-10,659</td></tr><tr><td>Profit After Tax      </td><td>£-2,362</td><td>£-2,299</td><td>£-2,159</td><td>£-2,014</td><td>£-1,825</td><td>£-10,659</td></tr><tr><td>Change In Property Value</td><td>£1,915</td><td>£1,934</td><td>£5,860</td><td>£8,048</td><td>£9,417</td><td>£27,175</td></tr><tr><td>Net Return</td><td>£-447</td><td>£-365</td><td>£3,702</td><td>£6,034</td><td>£7,591</td><td>£16,515</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>