<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>£15,468</td><td>£15,700</td><td>£16,093</td><td>£16,495</td><td>£16,990</td><td>£80,745</td></tr><tr><td>Total Expenses</td><td>£20,099</td><td>£20,134</td><td>£20,184</td><td>£20,235</td><td>£20,295</td><td>£100,946</td></tr><tr><td>Profit Before Tax</td><td>£-4,631</td><td>£-4,434</td><td>£-4,091</td><td>£-3,740</td><td>£-3,305</td><td>£-20,201</td></tr><tr><td>Profit After Tax      </td><td>£-4,631</td><td>£-4,434</td><td>£-4,091</td><td>£-3,740</td><td>£-3,305</td><td>£-20,201</td></tr><tr><td>Change In Property Value</td><td>£4,550</td><td>£4,596</td><td>£13,924</td><td>£19,123</td><td>£22,374</td><td>£64,566</td></tr><tr><td>Net Return</td><td>£-81</td><td>£162</td><td>£9,833</td><td>£15,383</td><td>£19,068</td><td>£44,365</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>10%</td><td>13%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>