<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>£17,856</td><td>£18,124</td><td>£18,396</td><td>£18,856</td><td>£19,327</td><td>£92,558</td></tr><tr><td>Total Expenses</td><td>£20,195</td><td>£20,272</td><td>£20,340</td><td>£20,428</td><td>£20,517</td><td>£101,751</td></tr><tr><td>Profit Before Tax</td><td>£-2,339</td><td>£-2,148</td><td>£-1,944</td><td>£-1,572</td><td>£-1,190</td><td>£-9,193</td></tr><tr><td>Profit After Tax      </td><td>£-2,339</td><td>£-2,148</td><td>£-1,944</td><td>£-1,572</td><td>£-1,190</td><td>£-9,193</td></tr><tr><td>Change In Property Value</td><td>£7,650</td><td>£18,118</td><td>£24,110</td><td>£27,994</td><td>£20,575</td><td>£98,447</td></tr><tr><td>Net Return</td><td>£5,311</td><td>£15,970</td><td>£22,165</td><td>£26,422</td><td>£19,385</td><td>£89,253</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>