<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>£13,680</td><td>£13,885</td><td>£14,093</td><td>£14,446</td><td>£14,807</td><td>£70,911</td></tr><tr><td>Total Expenses</td><td>£15,595</td><td>£15,665</td><td>£15,727</td><td>£15,804</td><td>£15,883</td><td>£78,673</td></tr><tr><td>Profit Before Tax</td><td>£-1,915</td><td>£-1,780</td><td>£-1,633</td><td>£-1,358</td><td>£-1,076</td><td>£-7,762</td></tr><tr><td>Profit After Tax      </td><td>£-1,915</td><td>£-1,780</td><td>£-1,633</td><td>£-1,358</td><td>£-1,076</td><td>£-7,762</td></tr><tr><td>Change In Property Value</td><td>£5,700</td><td>£13,500</td><td>£17,964</td><td>£20,858</td><td>£15,331</td><td>£73,352</td></tr><tr><td>Net Return</td><td>£3,786</td><td>£11,720</td><td>£16,331</td><td>£19,500</td><td>£14,255</td><td>£65,591</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</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>