<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>£6,888</td><td>£6,991</td><td>£7,166</td><td>£7,345</td><td>£7,566</td><td>£35,956</td></tr><tr><td>Total Expenses</td><td>£15,583</td><td>£15,640</td><td>£15,700</td><td>£15,762</td><td>£15,826</td><td>£78,511</td></tr><tr><td>Profit Before Tax</td><td>£-8,695</td><td>£-8,648</td><td>£-8,534</td><td>£-8,416</td><td>£-8,261</td><td>£-42,554</td></tr><tr><td>Profit After Tax      </td><td>£-8,695</td><td>£-8,648</td><td>£-8,534</td><td>£-8,416</td><td>£-8,261</td><td>£-42,554</td></tr><tr><td>Change In Property Value</td><td>£3,250</td><td>£3,283</td><td>£9,946</td><td>£13,659</td><td>£15,981</td><td>£46,119</td></tr><tr><td>Net Return</td><td>£-5,445</td><td>£-5,366</td><td>£1,412</td><td>£5,243</td><td>£7,720</td><td>£3,564</td></tr><tr><td>Return From Rental Income (%)</td><td>-9%</td><td>-8%</td><td>-8%</td><td>-8%</td><td>-8%</td><td>-42%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>5%</td><td>8%</td><td>3%</td></tr></tbody></table></div></div></template></turbo-stream>