<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>£7,284</td><td>£7,393</td><td>£7,578</td><td>£7,768</td><td>£8,001</td><td>£38,023</td></tr><tr><td>Total Expenses</td><td>£11,544</td><td>£11,566</td><td>£11,596</td><td>£11,625</td><td>£11,659</td><td>£57,991</td></tr><tr><td>Profit Before Tax</td><td>£-4,260</td><td>£-4,173</td><td>£-4,017</td><td>£-3,858</td><td>£-3,659</td><td>£-19,967</td></tr><tr><td>Profit After Tax      </td><td>£-4,260</td><td>£-4,173</td><td>£-4,017</td><td>£-3,858</td><td>£-3,659</td><td>£-19,967</td></tr><tr><td>Change In Property Value</td><td>£5,200</td><td>£5,304</td><td>£10,820</td><td>£14,066</td><td>£14,770</td><td>£50,160</td></tr><tr><td>Net Return</td><td>£940</td><td>£1,131</td><td>£6,803</td><td>£10,208</td><td>£11,111</td><td>£30,193</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-25%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>9%</td><td>13%</td><td>14%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>