<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>£12,876</td><td>£13,069</td><td>£13,265</td><td>£13,597</td><td>£13,937</td><td>£66,744</td></tr><tr><td>Total Expenses</td><td>£14,336</td><td>£14,368</td><td>£14,398</td><td>£14,441</td><td>£14,486</td><td>£72,028</td></tr><tr><td>Profit Before Tax</td><td>£-1,460</td><td>£-1,299</td><td>£-1,132</td><td>£-844</td><td>£-549</td><td>£-5,284</td></tr><tr><td>Profit After Tax      </td><td>£-1,460</td><td>£-1,299</td><td>£-1,132</td><td>£-844</td><td>£-549</td><td>£-5,284</td></tr><tr><td>Change In Property Value</td><td>£5,850</td><td>£13,855</td><td>£18,437</td><td>£21,407</td><td>£15,734</td><td>£75,283</td></tr><tr><td>Net Return</td><td>£4,390</td><td>£12,556</td><td>£17,304</td><td>£20,563</td><td>£15,185</td><td>£69,999</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>