<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>£39,720</td><td>£40,316</td><td>£40,921</td><td>£41,944</td><td>£42,992</td><td>£205,892</td></tr><tr><td>Total Expenses</td><td>£42,491</td><td>£42,600</td><td>£42,702</td><td>£42,846</td><td>£42,993</td><td>£213,632</td></tr><tr><td>Profit Before Tax</td><td>£-2,771</td><td>£-2,284</td><td>£-1,781</td><td>£-902</td><td>£-1</td><td>£-7,740</td></tr><tr><td>Profit After Tax      </td><td>£-2,771</td><td>£-2,284</td><td>£-1,781</td><td>£-902</td><td>£-1</td><td>£-7,740</td></tr><tr><td>Change In Property Value</td><td>£17,025</td><td>£40,321</td><td>£53,656</td><td>£62,300</td><td>£45,791</td><td>£219,092</td></tr><tr><td>Net Return</td><td>£14,254</td><td>£38,036</td><td>£51,874</td><td>£61,398</td><td>£45,789</td><td>£211,352</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>13%</td><td>15%</td><td>12%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>