<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>£10,800</td><td>£10,962</td><td>£11,126</td><td>£11,405</td><td>£11,690</td><td>£55,983</td></tr><tr><td>Total Expenses</td><td>£12,733</td><td>£12,799</td><td>£12,856</td><td>£12,926</td><td>£12,997</td><td>£64,310</td></tr><tr><td>Profit Before Tax</td><td>£-1,933</td><td>£-1,837</td><td>£-1,730</td><td>£-1,521</td><td>£-1,307</td><td>£-8,327</td></tr><tr><td>Profit After Tax      </td><td>£-1,933</td><td>£-1,837</td><td>£-1,730</td><td>£-1,521</td><td>£-1,307</td><td>£-8,327</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£10,658</td><td>£14,182</td><td>£16,467</td><td>£12,103</td><td>£57,910</td></tr><tr><td>Net Return</td><td>£2,568</td><td>£8,821</td><td>£12,452</td><td>£14,946</td><td>£10,796</td><td>£49,582</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>12%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>