<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>£8,820</td><td>£8,952</td><td>£9,176</td><td>£9,406</td><td>£9,688</td><td>£46,042</td></tr><tr><td>Total Expenses</td><td>£15,380</td><td>£15,439</td><td>£15,504</td><td>£15,571</td><td>£15,642</td><td>£77,536</td></tr><tr><td>Profit Before Tax</td><td>£-6,560</td><td>£-6,487</td><td>£-6,328</td><td>£-6,165</td><td>£-5,954</td><td>£-31,494</td></tr><tr><td>Profit After Tax      </td><td>£-6,560</td><td>£-6,487</td><td>£-6,328</td><td>£-6,165</td><td>£-5,954</td><td>£-31,494</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£6,426</td><td>£13,109</td><td>£17,042</td><td>£17,894</td><td>£60,771</td></tr><tr><td>Net Return</td><td>£-260</td><td>£-61</td><td>£6,781</td><td>£10,876</td><td>£11,940</td><td>£29,277</td></tr><tr><td>Return From Rental Income (%)</td><td>-7%</td><td>-7%</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-32%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>11%</td><td>12%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>