<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>£11,724</td><td>£11,900</td><td>£12,078</td><td>£12,380</td><td>£12,690</td><td>£60,772</td></tr><tr><td>Total Expenses</td><td>£13,951</td><td>£14,019</td><td>£14,077</td><td>£14,149</td><td>£14,223</td><td>£70,420</td></tr><tr><td>Profit Before Tax</td><td>£-2,227</td><td>£-2,119</td><td>£-1,999</td><td>£-1,769</td><td>£-1,533</td><td>£-9,647</td></tr><tr><td>Profit After Tax      </td><td>£-2,227</td><td>£-2,119</td><td>£-1,999</td><td>£-1,769</td><td>£-1,533</td><td>£-9,647</td></tr><tr><td>Change In Property Value</td><td>£5,025</td><td>£11,901</td><td>£15,837</td><td>£18,388</td><td>£13,515</td><td>£64,666</td></tr><tr><td>Net Return</td><td>£2,798</td><td>£9,782</td><td>£13,838</td><td>£16,619</td><td>£11,982</td><td>£55,019</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>-9%</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>