<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>£2,040</td><td>£2,071</td><td>£2,122</td><td>£2,175</td><td>£2,241</td><td>£10,649</td></tr><tr><td>Total Expenses</td><td>£5,576</td><td>£5,625</td><td>£5,674</td><td>£5,723</td><td>£5,772</td><td>£28,370</td></tr><tr><td>Profit Before Tax</td><td>£-3,536</td><td>£-3,555</td><td>£-3,551</td><td>£-3,547</td><td>£-3,531</td><td>£-17,721</td></tr><tr><td>Profit After Tax      </td><td>£-3,536</td><td>£-3,555</td><td>£-3,551</td><td>£-3,547</td><td>£-3,531</td><td>£-17,721</td></tr><tr><td>Change In Property Value</td><td>£1,700</td><td>£1,734</td><td>£3,537</td><td>£4,599</td><td>£4,828</td><td>£16,398</td></tr><tr><td>Net Return</td><td>£-1,836</td><td>£-1,821</td><td>£-14</td><td>£1,051</td><td>£1,297</td><td>£-1,323</td></tr><tr><td>Return From Rental Income (%)</td><td>-13%</td><td>-13%</td><td>-13%</td><td>-13%</td><td>-13%</td><td>-67%</td></tr><tr><td>Total Net Return (%)</td><td>-7%</td><td>-7%</td><td>0%</td><td>4%</td><td>5%</td><td>-5%</td></tr></tbody></table></div></div></template></turbo-stream>