<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>£9,996</td><td>£10,146</td><td>£10,400</td><td>£10,660</td><td>£10,979</td><td>£52,180</td></tr><tr><td>Total Expenses</td><td>£12,916</td><td>£12,977</td><td>£13,046</td><td>£13,116</td><td>£13,190</td><td>£65,245</td></tr><tr><td>Profit Before Tax</td><td>£-2,920</td><td>£-2,831</td><td>£-2,646</td><td>£-2,456</td><td>£-2,211</td><td>£-13,065</td></tr><tr><td>Profit After Tax      </td><td>£-2,920</td><td>£-2,831</td><td>£-2,646</td><td>£-2,456</td><td>£-2,211</td><td>£-13,065</td></tr><tr><td>Change In Property Value</td><td>£2,500</td><td>£2,524</td><td>£7,649</td><td>£10,505</td><td>£12,291</td><td>£35,469</td></tr><tr><td>Net Return</td><td>£-421</td><td>£-307</td><td>£5,003</td><td>£8,049</td><td>£10,080</td><td>£22,404</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>0%</td><td>7%</td><td>11%</td><td>13%</td><td>29%</td></tr></tbody></table></div></div></template></turbo-stream>