<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>£14,880</td><td>£15,103</td><td>£15,330</td><td>£15,713</td><td>£16,106</td><td>£77,132</td></tr><tr><td>Total Expenses</td><td>£17,162</td><td>£17,235</td><td>£17,298</td><td>£17,379</td><td>£17,460</td><td>£86,534</td></tr><tr><td>Profit Before Tax</td><td>£-2,282</td><td>£-2,131</td><td>£-1,969</td><td>£-1,666</td><td>£-1,355</td><td>£-9,403</td></tr><tr><td>Profit After Tax      </td><td>£-2,282</td><td>£-2,131</td><td>£-1,969</td><td>£-1,666</td><td>£-1,355</td><td>£-9,403</td></tr><tr><td>Change In Property Value</td><td>£6,375</td><td>£15,098</td><td>£20,091</td><td>£23,328</td><td>£17,146</td><td>£82,039</td></tr><tr><td>Net Return</td><td>£4,093</td><td>£12,967</td><td>£18,123</td><td>£21,663</td><td>£15,792</td><td>£72,636</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>13%</td><td>16%</td><td>12%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>