<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>£9,540</td><td>£9,683</td><td>£9,925</td><td>£10,173</td><td>£10,479</td><td>£49,800</td></tr><tr><td>Total Expenses</td><td>£19,308</td><td>£19,334</td><td>£19,369</td><td>£19,404</td><td>£19,445</td><td>£96,860</td></tr><tr><td>Profit Before Tax</td><td>£-9,768</td><td>£-9,650</td><td>£-9,443</td><td>£-9,231</td><td>£-8,967</td><td>£-47,059</td></tr><tr><td>Profit After Tax      </td><td>£-9,768</td><td>£-9,650</td><td>£-9,443</td><td>£-9,231</td><td>£-8,967</td><td>£-47,059</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,545</td><td>£13,771</td><td>£18,913</td><td>£22,128</td><td>£63,857</td></tr><tr><td>Net Return</td><td>£-5,268</td><td>£-5,105</td><td>£4,328</td><td>£9,682</td><td>£13,161</td><td>£16,797</td></tr><tr><td>Return From Rental Income (%)</td><td>-7%</td><td>-7%</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-32%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-3%</td><td>3%</td><td>7%</td><td>9%</td><td>12%</td></tr></tbody></table></div></div></template></turbo-stream>