<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>£35,652</td><td>£36,187</td><td>£36,730</td><td>£37,648</td><td>£38,589</td><td>£184,805</td></tr><tr><td>Total Expenses</td><td>£42,566</td><td>£42,670</td><td>£42,765</td><td>£42,899</td><td>£43,036</td><td>£213,936</td></tr><tr><td>Profit Before Tax</td><td>£-6,914</td><td>£-6,483</td><td>£-6,036</td><td>£-5,251</td><td>£-4,447</td><td>£-29,131</td></tr><tr><td>Profit After Tax      </td><td>£-6,914</td><td>£-6,483</td><td>£-6,036</td><td>£-5,251</td><td>£-4,447</td><td>£-29,131</td></tr><tr><td>Change In Property Value</td><td>£17,250</td><td>£40,854</td><td>£54,365</td><td>£63,123</td><td>£46,396</td><td>£221,988</td></tr><tr><td>Net Return</td><td>£10,336</td><td>£34,371</td><td>£48,329</td><td>£57,872</td><td>£41,949</td><td>£192,857</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>12%</td><td>14%</td><td>10%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>