<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>£12,936</td><td>£13,130</td><td>£13,458</td><td>£13,795</td><td>£14,209</td><td>£67,528</td></tr><tr><td>Total Expenses</td><td>£16,128</td><td>£16,194</td><td>£16,270</td><td>£16,347</td><td>£16,431</td><td>£81,370</td></tr><tr><td>Profit Before Tax</td><td>£-3,192</td><td>£-3,064</td><td>£-2,811</td><td>£-2,552</td><td>£-2,223</td><td>£-13,843</td></tr><tr><td>Profit After Tax      </td><td>£-3,192</td><td>£-3,064</td><td>£-2,811</td><td>£-2,552</td><td>£-2,223</td><td>£-13,843</td></tr><tr><td>Change In Property Value</td><td>£3,235</td><td>£3,267</td><td>£9,900</td><td>£13,596</td><td>£15,907</td><td>£45,906</td></tr><tr><td>Net Return</td><td>£43</td><td>£204</td><td>£7,089</td><td>£11,044</td><td>£13,685</td><td>£32,063</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>11%</td><td>13%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>