<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>£14,400</td><td>£14,616</td><td>£14,835</td><td>£15,206</td><td>£15,586</td><td>£74,644</td></tr><tr><td>Total Expenses</td><td>£16,310</td><td>£16,382</td><td>£16,445</td><td>£16,523</td><td>£16,604</td><td>£82,264</td></tr><tr><td>Profit Before Tax</td><td>£-1,910</td><td>£-1,766</td><td>£-1,609</td><td>£-1,317</td><td>£-1,018</td><td>£-7,620</td></tr><tr><td>Profit After Tax      </td><td>£-1,910</td><td>£-1,766</td><td>£-1,609</td><td>£-1,317</td><td>£-1,018</td><td>£-7,620</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£14,210</td><td>£18,909</td><td>£21,956</td><td>£16,138</td><td>£77,213</td></tr><tr><td>Net Return</td><td>£4,090</td><td>£12,444</td><td>£17,300</td><td>£20,639</td><td>£15,120</td><td>£69,593</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</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>