<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>£9,804</td><td>£9,951</td><td>£10,200</td><td>£10,455</td><td>£10,768</td><td>£51,178</td></tr><tr><td>Total Expenses</td><td>£12,589</td><td>£12,616</td><td>£12,651</td><td>£12,688</td><td>£12,730</td><td>£63,274</td></tr><tr><td>Profit Before Tax</td><td>£-2,785</td><td>£-2,665</td><td>£-2,451</td><td>£-2,233</td><td>£-1,961</td><td>£-12,095</td></tr><tr><td>Profit After Tax      </td><td>£-2,785</td><td>£-2,665</td><td>£-2,451</td><td>£-2,233</td><td>£-1,961</td><td>£-12,095</td></tr><tr><td>Change In Property Value</td><td>£2,800</td><td>£2,828</td><td>£8,569</td><td>£11,768</td><td>£13,768</td><td>£39,733</td></tr><tr><td>Net Return</td><td>£15</td><td>£163</td><td>£6,117</td><td>£9,535</td><td>£11,807</td><td>£27,638</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>11%</td><td>14%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>