<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>£19,248</td><td>£19,537</td><td>£19,830</td><td>£20,326</td><td>£20,834</td><td>£99,774</td></tr><tr><td>Total Expenses</td><td>£21,621</td><td>£21,700</td><td>£21,770</td><td>£21,862</td><td>£21,955</td><td>£108,908</td></tr><tr><td>Profit Before Tax</td><td>£-2,373</td><td>£-2,163</td><td>£-1,940</td><td>£-1,536</td><td>£-1,121</td><td>£-9,134</td></tr><tr><td>Profit After Tax      </td><td>£-2,373</td><td>£-2,163</td><td>£-1,940</td><td>£-1,536</td><td>£-1,121</td><td>£-9,134</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£19,539</td><td>£26,000</td><td>£30,189</td><td>£22,189</td><td>£106,168</td></tr><tr><td>Net Return</td><td>£5,877</td><td>£17,376</td><td>£24,060</td><td>£28,653</td><td>£21,068</td><td>£97,034</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>-5%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>10%</td><td>13%</td><td>16%</td><td>12%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>