<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>£12,600</td><td>£12,789</td><td>£12,981</td><td>£13,305</td><td>£13,638</td><td>£65,313</td></tr><tr><td>Total Expenses</td><td>£14,843</td><td>£14,912</td><td>£14,972</td><td>£15,046</td><td>£15,122</td><td>£74,896</td></tr><tr><td>Profit Before Tax</td><td>£-2,243</td><td>£-2,123</td><td>£-1,991</td><td>£-1,741</td><td>£-1,484</td><td>£-9,582</td></tr><tr><td>Profit After Tax      </td><td>£-2,243</td><td>£-2,123</td><td>£-1,991</td><td>£-1,741</td><td>£-1,484</td><td>£-9,582</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£12,789</td><td>£17,019</td><td>£19,760</td><td>£14,524</td><td>£69,492</td></tr><tr><td>Net Return</td><td>£3,157</td><td>£10,666</td><td>£15,027</td><td>£18,019</td><td>£13,040</td><td>£59,909</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>13%</td><td>16%</td><td>11%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>