<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>£17,496</td><td>£17,758</td><td>£18,025</td><td>£18,475</td><td>£18,937</td><td>£90,692</td></tr><tr><td>Total Expenses</td><td>£19,837</td><td>£19,913</td><td>£19,981</td><td>£20,068</td><td>£20,157</td><td>£99,956</td></tr><tr><td>Profit Before Tax</td><td>£-2,341</td><td>£-2,155</td><td>£-1,956</td><td>£-1,592</td><td>£-1,219</td><td>£-9,264</td></tr><tr><td>Profit After Tax      </td><td>£-2,341</td><td>£-2,155</td><td>£-1,956</td><td>£-1,592</td><td>£-1,219</td><td>£-9,264</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£17,763</td><td>£23,637</td><td>£27,445</td><td>£20,172</td><td>£96,516</td></tr><tr><td>Net Return</td><td>£5,159</td><td>£15,608</td><td>£21,681</td><td>£25,853</td><td>£18,953</td><td>£87,252</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>10%</td><td>13%</td><td>16%</td><td>12%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>