<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>£16,200</td><td>£16,443</td><td>£16,690</td><td>£17,107</td><td>£17,535</td><td>£83,974</td></tr><tr><td>Total Expenses</td><td>£18,099</td><td>£18,173</td><td>£18,239</td><td>£18,322</td><td>£18,408</td><td>£91,240</td></tr><tr><td>Profit Before Tax</td><td>£-1,899</td><td>£-1,730</td><td>£-1,549</td><td>£-1,215</td><td>£-873</td><td>£-7,266</td></tr><tr><td>Profit After Tax      </td><td>£-1,899</td><td>£-1,730</td><td>£-1,549</td><td>£-1,215</td><td>£-873</td><td>£-7,266</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£15,986</td><td>£21,273</td><td>£24,700</td><td>£18,155</td><td>£86,865</td></tr><tr><td>Net Return</td><td>£4,851</td><td>£14,256</td><td>£19,724</td><td>£23,485</td><td>£17,282</td><td>£79,598</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>-5%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>10%</td><td>14%</td><td>16%</td><td>12%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>