<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>£22,500</td><td>£22,837</td><td>£23,180</td><td>£23,760</td><td>£24,354</td><td>£116,631</td></tr><tr><td>Total Expenses</td><td>£24,359</td><td>£24,443</td><td>£24,518</td><td>£24,618</td><td>£24,720</td><td>£122,659</td></tr><tr><td>Profit Before Tax</td><td>£-1,859</td><td>£-1,606</td><td>£-1,338</td><td>£-859</td><td>£-367</td><td>£-6,029</td></tr><tr><td>Profit After Tax      </td><td>£-1,859</td><td>£-1,606</td><td>£-1,338</td><td>£-859</td><td>£-367</td><td>£-6,029</td></tr><tr><td>Change In Property Value</td><td>£9,375</td><td>£22,203</td><td>£29,546</td><td>£34,306</td><td>£25,215</td><td>£120,645</td></tr><tr><td>Net Return</td><td>£7,516</td><td>£20,598</td><td>£28,208</td><td>£33,448</td><td>£24,848</td><td>£114,617</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>14%</td><td>16%</td><td>12%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>