<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>£14,520</td><td>£14,738</td><td>£15,106</td><td>£15,484</td><td>£15,948</td><td>£75,796</td></tr><tr><td>Total Expenses</td><td>£18,417</td><td>£18,450</td><td>£18,498</td><td>£18,547</td><td>£18,604</td><td>£92,516</td></tr><tr><td>Profit Before Tax</td><td>£-3,897</td><td>£-3,713</td><td>£-3,392</td><td>£-3,063</td><td>£-2,655</td><td>£-16,720</td></tr><tr><td>Profit After Tax      </td><td>£-3,897</td><td>£-3,713</td><td>£-3,392</td><td>£-3,063</td><td>£-2,655</td><td>£-16,720</td></tr><tr><td>Change In Property Value</td><td>£4,150</td><td>£4,192</td><td>£12,700</td><td>£17,442</td><td>£20,407</td><td>£58,890</td></tr><tr><td>Net Return</td><td>£253</td><td>£479</td><td>£9,309</td><td>£14,379</td><td>£17,751</td><td>£42,170</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>