<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>£15,180</td><td>£15,408</td><td>£15,639</td><td>£16,030</td><td>£16,431</td><td>£78,687</td></tr><tr><td>Total Expenses</td><td>£16,819</td><td>£16,854</td><td>£16,887</td><td>£16,937</td><td>£16,987</td><td>£84,484</td></tr><tr><td>Profit Before Tax</td><td>£-1,639</td><td>£-1,446</td><td>£-1,248</td><td>£-907</td><td>£-557</td><td>£-5,797</td></tr><tr><td>Profit After Tax      </td><td>£-1,639</td><td>£-1,446</td><td>£-1,248</td><td>£-907</td><td>£-557</td><td>£-5,797</td></tr><tr><td>Change In Property Value</td><td>£6,900</td><td>£16,342</td><td>£21,746</td><td>£25,249</td><td>£18,558</td><td>£88,795</td></tr><tr><td>Net Return</td><td>£5,262</td><td>£14,895</td><td>£20,498</td><td>£24,342</td><td>£18,001</td><td>£82,998</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>