<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>£13,824</td><td>£14,031</td><td>£14,382</td><td>£14,742</td><td>£15,184</td><td>£72,163</td></tr><tr><td>Total Expenses</td><td>£17,554</td><td>£17,586</td><td>£17,632</td><td>£17,679</td><td>£17,734</td><td>£88,185</td></tr><tr><td>Profit Before Tax</td><td>£-3,730</td><td>£-3,555</td><td>£-3,250</td><td>£-2,937</td><td>£-2,550</td><td>£-16,022</td></tr><tr><td>Profit After Tax      </td><td>£-3,730</td><td>£-3,555</td><td>£-3,250</td><td>£-2,937</td><td>£-2,550</td><td>£-16,022</td></tr><tr><td>Change In Property Value</td><td>£3,950</td><td>£3,990</td><td>£12,088</td><td>£16,601</td><td>£19,423</td><td>£56,052</td></tr><tr><td>Net Return</td><td>£220</td><td>£435</td><td>£8,838</td><td>£13,664</td><td>£16,873</td><td>£40,030</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>