<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>£17,052</td><td>£17,308</td><td>£17,567</td><td>£18,007</td><td>£18,457</td><td>£88,391</td></tr><tr><td>Total Expenses</td><td>£21,401</td><td>£21,477</td><td>£21,544</td><td>£21,630</td><td>£21,717</td><td>£107,770</td></tr><tr><td>Profit Before Tax</td><td>£-4,349</td><td>£-4,169</td><td>£-3,977</td><td>£-3,623</td><td>£-3,261</td><td>£-19,379</td></tr><tr><td>Profit After Tax      </td><td>£-4,349</td><td>£-4,169</td><td>£-3,977</td><td>£-3,623</td><td>£-3,261</td><td>£-19,379</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£19,539</td><td>£26,000</td><td>£30,189</td><td>£22,189</td><td>£106,168</td></tr><tr><td>Net Return</td><td>£3,901</td><td>£15,370</td><td>£22,024</td><td>£26,566</td><td>£18,929</td><td>£86,789</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>8%</td><td>12%</td><td>15%</td><td>10%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>