<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>£11,592</td><td>£11,766</td><td>£12,060</td><td>£12,362</td><td>£12,732</td><td>£60,512</td></tr><tr><td>Total Expenses</td><td>£14,661</td><td>£14,724</td><td>£14,797</td><td>£14,871</td><td>£14,950</td><td>£74,003</td></tr><tr><td>Profit Before Tax</td><td>£-3,069</td><td>£-2,958</td><td>£-2,737</td><td>£-2,509</td><td>£-2,218</td><td>£-13,492</td></tr><tr><td>Profit After Tax      </td><td>£-3,069</td><td>£-2,958</td><td>£-2,737</td><td>£-2,509</td><td>£-2,218</td><td>£-13,492</td></tr><tr><td>Change In Property Value</td><td>£2,899</td><td>£2,928</td><td>£8,872</td><td>£12,184</td><td>£14,255</td><td>£41,138</td></tr><tr><td>Net Return</td><td>£-170</td><td>£-31</td><td>£6,135</td><td>£9,675</td><td>£12,037</td><td>£27,646</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>-15%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>11%</td><td>13%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>