<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>£8,100</td><td>£8,221</td><td>£8,345</td><td>£8,553</td><td>£8,767</td><td>£41,987</td></tr><tr><td>Total Expenses</td><td>£10,049</td><td>£10,111</td><td>£10,165</td><td>£10,227</td><td>£10,291</td><td>£50,844</td></tr><tr><td>Profit Before Tax</td><td>£-1,949</td><td>£-1,890</td><td>£-1,820</td><td>£-1,674</td><td>£-1,524</td><td>£-8,857</td></tr><tr><td>Profit After Tax      </td><td>£-1,949</td><td>£-1,890</td><td>£-1,820</td><td>£-1,674</td><td>£-1,524</td><td>£-8,857</td></tr><tr><td>Change In Property Value</td><td>£3,375</td><td>£7,993</td><td>£10,636</td><td>£12,350</td><td>£9,077</td><td>£43,431</td></tr><tr><td>Net Return</td><td>£1,426</td><td>£6,103</td><td>£8,816</td><td>£10,676</td><td>£7,553</td><td>£34,574</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>9%</td><td>13%</td><td>16%</td><td>11%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>