<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>£9,432</td><td>£9,573</td><td>£9,813</td><td>£10,058</td><td>£10,360</td><td>£49,236</td></tr><tr><td>Total Expenses</td><td>£12,066</td><td>£12,127</td><td>£12,194</td><td>£12,262</td><td>£12,335</td><td>£60,983</td></tr><tr><td>Profit Before Tax</td><td>£-2,634</td><td>£-2,553</td><td>£-2,381</td><td>£-2,204</td><td>£-1,975</td><td>£-11,747</td></tr><tr><td>Profit After Tax      </td><td>£-2,634</td><td>£-2,553</td><td>£-2,381</td><td>£-2,204</td><td>£-1,975</td><td>£-11,747</td></tr><tr><td>Change In Property Value</td><td>£2,300</td><td>£2,322</td><td>£7,037</td><td>£9,664</td><td>£11,307</td><td>£32,631</td></tr><tr><td>Net Return</td><td>£-335</td><td>£-231</td><td>£4,656</td><td>£7,461</td><td>£9,332</td><td>£20,884</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>0%</td><td>0%</td><td>7%</td><td>11%</td><td>13%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>