<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>£12,600</td><td>£12,789</td><td>£13,109</td><td>£13,436</td><td>£13,840</td><td>£65,774</td></tr><tr><td>Total Expenses</td><td>£15,758</td><td>£15,823</td><td>£15,897</td><td>£15,974</td><td>£16,057</td><td>£79,509</td></tr><tr><td>Profit Before Tax</td><td>£-3,158</td><td>£-3,034</td><td>£-2,789</td><td>£-2,538</td><td>£-2,218</td><td>£-13,735</td></tr><tr><td>Profit After Tax      </td><td>£-3,158</td><td>£-3,034</td><td>£-2,789</td><td>£-2,538</td><td>£-2,218</td><td>£-13,735</td></tr><tr><td>Change In Property Value</td><td>£3,150</td><td>£3,182</td><td>£9,640</td><td>£13,239</td><td>£15,489</td><td>£44,700</td></tr><tr><td>Net Return</td><td>£-8</td><td>£148</td><td>£6,851</td><td>£10,701</td><td>£13,272</td><td>£30,965</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>-14%</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>