<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>£15,804</td><td>£16,041</td><td>£16,442</td><td>£16,853</td><td>£17,359</td><td>£82,499</td></tr><tr><td>Total Expenses</td><td>£19,252</td><td>£19,322</td><td>£19,405</td><td>£19,490</td><td>£19,583</td><td>£97,051</td></tr><tr><td>Profit Before Tax</td><td>£-3,448</td><td>£-3,281</td><td>£-2,963</td><td>£-2,637</td><td>£-2,224</td><td>£-14,552</td></tr><tr><td>Profit After Tax      </td><td>£-3,448</td><td>£-3,281</td><td>£-2,963</td><td>£-2,637</td><td>£-2,224</td><td>£-14,552</td></tr><tr><td>Change In Property Value</td><td>£3,950</td><td>£3,990</td><td>£12,088</td><td>£16,601</td><td>£19,423</td><td>£56,052</td></tr><tr><td>Net Return</td><td>£502</td><td>£709</td><td>£9,125</td><td>£13,964</td><td>£17,199</td><td>£41,500</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>