<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>£11,796</td><td>£11,973</td><td>£12,272</td><td>£12,579</td><td>£12,956</td><td>£61,577</td></tr><tr><td>Total Expenses</td><td>£14,884</td><td>£14,947</td><td>£15,020</td><td>£15,095</td><td>£15,175</td><td>£75,122</td></tr><tr><td>Profit Before Tax</td><td>£-3,088</td><td>£-2,974</td><td>£-2,748</td><td>£-2,516</td><td>£-2,219</td><td>£-13,545</td></tr><tr><td>Profit After Tax      </td><td>£-3,088</td><td>£-2,974</td><td>£-2,748</td><td>£-2,516</td><td>£-2,219</td><td>£-13,545</td></tr><tr><td>Change In Property Value</td><td>£2,950</td><td>£2,980</td><td>£9,028</td><td>£12,398</td><td>£14,506</td><td>£41,862</td></tr><tr><td>Net Return</td><td>£-138</td><td>£5</td><td>£6,280</td><td>£9,883</td><td>£12,287</td><td>£28,317</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>13%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>