<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>£12,996</td><td>£13,191</td><td>£13,521</td><td>£13,859</td><td>£14,274</td><td>£67,841</td></tr><tr><td>Total Expenses</td><td>£16,194</td><td>£16,259</td><td>£16,335</td><td>£16,413</td><td>£16,497</td><td>£81,699</td></tr><tr><td>Profit Before Tax</td><td>£-3,198</td><td>£-3,068</td><td>£-2,815</td><td>£-2,554</td><td>£-2,223</td><td>£-13,858</td></tr><tr><td>Profit After Tax      </td><td>£-3,198</td><td>£-3,068</td><td>£-2,815</td><td>£-2,554</td><td>£-2,223</td><td>£-13,858</td></tr><tr><td>Change In Property Value</td><td>£3,250</td><td>£3,282</td><td>£9,946</td><td>£13,659</td><td>£15,981</td><td>£46,119</td></tr><tr><td>Net Return</td><td>£52</td><td>£214</td><td>£7,131</td><td>£11,105</td><td>£13,758</td><td>£32,261</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</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>32%</td></tr></tbody></table></div></div></template></turbo-stream>