<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>£11,556</td><td>£11,729</td><td>£11,905</td><td>£12,203</td><td>£12,508</td><td>£59,902</td></tr><tr><td>Total Expenses</td><td>£12,917</td><td>£12,947</td><td>£12,975</td><td>£13,015</td><td>£13,056</td><td>£64,909</td></tr><tr><td>Profit Before Tax</td><td>£-1,361</td><td>£-1,217</td><td>£-1,069</td><td>£-812</td><td>£-548</td><td>£-5,007</td></tr><tr><td>Profit After Tax      </td><td>£-1,361</td><td>£-1,217</td><td>£-1,069</td><td>£-812</td><td>£-548</td><td>£-5,007</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£12,434</td><td>£16,546</td><td>£19,211</td><td>£14,120</td><td>£67,561</td></tr><tr><td>Net Return</td><td>£3,889</td><td>£11,216</td><td>£15,477</td><td>£18,400</td><td>£13,573</td><td>£62,554</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>-5%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>14%</td><td>17%</td><td>12%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>