<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>£12,780</td><td>£12,972</td><td>£13,166</td><td>£13,495</td><td>£13,833</td><td>£66,246</td></tr><tr><td>Total Expenses</td><td>£15,022</td><td>£15,091</td><td>£15,151</td><td>£15,226</td><td>£15,302</td><td>£75,793</td></tr><tr><td>Profit Before Tax</td><td>£-2,242</td><td>£-2,119</td><td>£-1,985</td><td>£-1,731</td><td>£-1,470</td><td>£-9,546</td></tr><tr><td>Profit After Tax      </td><td>£-2,242</td><td>£-2,119</td><td>£-1,985</td><td>£-1,731</td><td>£-1,470</td><td>£-9,546</td></tr><tr><td>Change In Property Value</td><td>£5,475</td><td>£12,966</td><td>£17,255</td><td>£20,035</td><td>£14,725</td><td>£70,456</td></tr><tr><td>Net Return</td><td>£3,233</td><td>£10,847</td><td>£15,270</td><td>£18,304</td><td>£13,256</td><td>£60,910</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</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>