<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>£12,252</td><td>£12,436</td><td>£12,747</td><td>£13,065</td><td>£13,457</td><td>£63,957</td></tr><tr><td>Total Expenses</td><td>£15,611</td><td>£15,641</td><td>£15,683</td><td>£15,726</td><td>£15,776</td><td>£78,438</td></tr><tr><td>Profit Before Tax</td><td>£-3,359</td><td>£-3,206</td><td>£-2,936</td><td>£-2,661</td><td>£-2,319</td><td>£-14,481</td></tr><tr><td>Profit After Tax      </td><td>£-3,359</td><td>£-3,206</td><td>£-2,936</td><td>£-2,661</td><td>£-2,319</td><td>£-14,481</td></tr><tr><td>Change In Property Value</td><td>£3,500</td><td>£3,535</td><td>£10,711</td><td>£14,710</td><td>£17,211</td><td>£49,666</td></tr><tr><td>Net Return</td><td>£141</td><td>£329</td><td>£7,775</td><td>£12,049</td><td>£14,892</td><td>£35,186</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>11%</td><td>13%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>