<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>£9,636</td><td>£9,781</td><td>£10,025</td><td>£10,276</td><td>£10,584</td><td>£50,301</td></tr><tr><td>Total Expenses</td><td>£12,287</td><td>£12,348</td><td>£12,415</td><td>£12,484</td><td>£12,558</td><td>£62,092</td></tr><tr><td>Profit Before Tax</td><td>£-2,651</td><td>£-2,567</td><td>£-2,390</td><td>£-2,208</td><td>£-1,974</td><td>£-11,790</td></tr><tr><td>Profit After Tax      </td><td>£-2,651</td><td>£-2,567</td><td>£-2,390</td><td>£-2,208</td><td>£-1,974</td><td>£-11,790</td></tr><tr><td>Change In Property Value</td><td>£3,525</td><td>£3,578</td><td>£8,474</td><td>£11,276</td><td>£13,093</td><td>£39,945</td></tr><tr><td>Net Return</td><td>£874</td><td>£1,011</td><td>£6,084</td><td>£9,068</td><td>£11,119</td><td>£28,155</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>9%</td><td>13%</td><td>16%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>