<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>£8,736</td><td>£8,867</td><td>£9,089</td><td>£9,316</td><td>£9,595</td><td>£45,603</td></tr><tr><td>Total Expenses</td><td>£11,999</td><td>£12,058</td><td>£12,123</td><td>£12,190</td><td>£12,260</td><td>£60,630</td></tr><tr><td>Profit Before Tax</td><td>£-3,263</td><td>£-3,191</td><td>£-3,034</td><td>£-2,874</td><td>£-2,665</td><td>£-15,027</td></tr><tr><td>Profit After Tax      </td><td>£-3,263</td><td>£-3,191</td><td>£-3,034</td><td>£-2,874</td><td>£-2,665</td><td>£-15,027</td></tr><tr><td>Change In Property Value</td><td>£2,300</td><td>£2,323</td><td>£7,039</td><td>£9,666</td><td>£11,310</td><td>£32,638</td></tr><tr><td>Net Return</td><td>£-963</td><td>£-868</td><td>£4,004</td><td>£6,793</td><td>£8,645</td><td>£17,611</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>6%</td><td>10%</td><td>12%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>