<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>£15,300</td><td>£15,529</td><td>£15,918</td><td>£16,316</td><td>£16,805</td><td>£79,868</td></tr><tr><td>Total Expenses</td><td>£18,892</td><td>£18,926</td><td>£18,976</td><td>£19,027</td><td>£19,086</td><td>£94,907</td></tr><tr><td>Profit Before Tax</td><td>£-3,592</td><td>£-3,397</td><td>£-3,058</td><td>£-2,711</td><td>£-2,281</td><td>£-15,039</td></tr><tr><td>Profit After Tax      </td><td>£-3,592</td><td>£-3,397</td><td>£-3,058</td><td>£-2,711</td><td>£-2,281</td><td>£-15,039</td></tr><tr><td>Change In Property Value</td><td>£4,250</td><td>£4,293</td><td>£13,006</td><td>£17,862</td><td>£20,898</td><td>£60,309</td></tr><tr><td>Net Return</td><td>£658</td><td>£896</td><td>£9,948</td><td>£15,151</td><td>£18,617</td><td>£45,270</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>1%</td><td>7%</td><td>11%</td><td>14%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>