<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>£15,996</td><td>£16,236</td><td>£16,642</td><td>£17,058</td><td>£17,570</td><td>£83,501</td></tr><tr><td>Total Expenses</td><td>£19,468</td><td>£19,538</td><td>£19,621</td><td>£19,707</td><td>£19,800</td><td>£98,133</td></tr><tr><td>Profit Before Tax</td><td>£-3,472</td><td>£-3,302</td><td>£-2,979</td><td>£-2,649</td><td>£-2,231</td><td>£-14,632</td></tr><tr><td>Profit After Tax      </td><td>£-3,472</td><td>£-3,302</td><td>£-2,979</td><td>£-2,649</td><td>£-2,231</td><td>£-14,632</td></tr><tr><td>Change In Property Value</td><td>£4,000</td><td>£4,039</td><td>£12,240</td><td>£16,809</td><td>£19,667</td><td>£56,755</td></tr><tr><td>Net Return</td><td>£528</td><td>£738</td><td>£9,260</td><td>£14,160</td><td>£17,436</td><td>£42,122</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>-11%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>1%</td><td>7%</td><td>11%</td><td>14%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>