<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>£14,028</td><td>£14,238</td><td>£14,452</td><td>£14,813</td><td>£15,184</td><td>£72,715</td></tr><tr><td>Total Expenses</td><td>£15,577</td><td>£15,611</td><td>£15,642</td><td>£15,689</td><td>£15,737</td><td>£78,256</td></tr><tr><td>Profit Before Tax</td><td>£-1,549</td><td>£-1,372</td><td>£-1,190</td><td>£-876</td><td>£-553</td><td>£-5,540</td></tr><tr><td>Profit After Tax      </td><td>£-1,549</td><td>£-1,372</td><td>£-1,190</td><td>£-876</td><td>£-553</td><td>£-5,540</td></tr><tr><td>Change In Property Value</td><td>£6,375</td><td>£15,098</td><td>£20,091</td><td>£23,328</td><td>£17,146</td><td>£82,039</td></tr><tr><td>Net Return</td><td>£4,826</td><td>£13,726</td><td>£18,901</td><td>£22,453</td><td>£16,593</td><td>£76,498</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>14%</td><td>16%</td><td>12%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>