<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>£10,644</td><td>£10,804</td><td>£11,074</td><td>£11,351</td><td>£11,691</td><td>£55,563</td></tr><tr><td>Total Expenses</td><td>£13,360</td><td>£13,422</td><td>£13,492</td><td>£13,564</td><td>£13,640</td><td>£67,478</td></tr><tr><td>Profit Before Tax</td><td>£-2,716</td><td>£-2,618</td><td>£-2,418</td><td>£-2,213</td><td>£-1,949</td><td>£-11,915</td></tr><tr><td>Profit After Tax      </td><td>£-2,716</td><td>£-2,618</td><td>£-2,418</td><td>£-2,213</td><td>£-1,949</td><td>£-11,915</td></tr><tr><td>Change In Property Value</td><td>£2,595</td><td>£2,621</td><td>£7,941</td><td>£10,906</td><td>£12,760</td><td>£36,824</td></tr><tr><td>Net Return</td><td>£-121</td><td>£3</td><td>£5,523</td><td>£8,693</td><td>£10,811</td><td>£24,909</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>-15%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>11%</td><td>14%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>