<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>£9,240</td><td>£9,379</td><td>£9,613</td><td>£9,853</td><td>£10,149</td><td>£48,234</td></tr><tr><td>Total Expenses</td><td>£11,653</td><td>£11,712</td><td>£11,779</td><td>£11,847</td><td>£11,919</td><td>£58,909</td></tr><tr><td>Profit Before Tax</td><td>£-2,413</td><td>£-2,334</td><td>£-2,166</td><td>£-1,993</td><td>£-1,770</td><td>£-10,675</td></tr><tr><td>Profit After Tax      </td><td>£-2,413</td><td>£-2,334</td><td>£-2,166</td><td>£-1,993</td><td>£-1,770</td><td>£-10,675</td></tr><tr><td>Change In Property Value</td><td>£2,200</td><td>£2,222</td><td>£6,733</td><td>£9,246</td><td>£10,818</td><td>£31,219</td></tr><tr><td>Net Return</td><td>£-213</td><td>£-112</td><td>£4,567</td><td>£7,253</td><td>£9,048</td><td>£20,544</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>11%</td><td>14%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>