<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>£11,604</td><td>£11,778</td><td>£12,073</td><td>£12,374</td><td>£12,746</td><td>£60,574</td></tr><tr><td>Total Expenses</td><td>£17,530</td><td>£17,559</td><td>£17,599</td><td>£17,640</td><td>£17,688</td><td>£88,017</td></tr><tr><td>Profit Before Tax</td><td>£-5,926</td><td>£-5,781</td><td>£-5,527</td><td>£-5,266</td><td>£-4,943</td><td>£-27,443</td></tr><tr><td>Profit After Tax      </td><td>£-5,926</td><td>£-5,781</td><td>£-5,527</td><td>£-5,266</td><td>£-4,943</td><td>£-27,443</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£8,160</td><td>£16,646</td><td>£21,640</td><td>£22,722</td><td>£77,168</td></tr><tr><td>Net Return</td><td>£2,074</td><td>£2,379</td><td>£11,119</td><td>£16,374</td><td>£17,779</td><td>£49,725</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>13%</td><td>14%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>