<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>£15,000</td><td>£15,225</td><td>£15,606</td><td>£15,996</td><td>£16,476</td><td>£78,302</td></tr><tr><td>Total Expenses</td><td>£18,378</td><td>£18,447</td><td>£18,528</td><td>£18,611</td><td>£18,701</td><td>£92,664</td></tr><tr><td>Profit Before Tax</td><td>£-3,378</td><td>£-3,222</td><td>£-2,922</td><td>£-2,615</td><td>£-2,226</td><td>£-14,362</td></tr><tr><td>Profit After Tax      </td><td>£-3,378</td><td>£-3,222</td><td>£-2,922</td><td>£-2,615</td><td>£-2,226</td><td>£-14,362</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,788</td><td>£11,476</td><td>£15,761</td><td>£18,440</td><td>£53,214</td></tr><tr><td>Net Return</td><td>£372</td><td>£566</td><td>£8,554</td><td>£13,146</td><td>£16,214</td><td>£38,852</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>11%</td><td>14%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>