<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>£9,900</td><td>£10,048</td><td>£10,199</td><td>£10,454</td><td>£10,716</td><td>£51,318</td></tr><tr><td>Total Expenses</td><td>£11,838</td><td>£11,903</td><td>£11,959</td><td>£12,026</td><td>£12,095</td><td>£59,822</td></tr><tr><td>Profit Before Tax</td><td>£-1,938</td><td>£-1,854</td><td>£-1,760</td><td>£-1,572</td><td>£-1,380</td><td>£-8,504</td></tr><tr><td>Profit After Tax      </td><td>£-1,938</td><td>£-1,854</td><td>£-1,760</td><td>£-1,572</td><td>£-1,380</td><td>£-8,504</td></tr><tr><td>Change In Property Value</td><td>£4,125</td><td>£9,769</td><td>£13,000</td><td>£15,095</td><td>£11,095</td><td>£53,084</td></tr><tr><td>Net Return</td><td>£2,187</td><td>£7,915</td><td>£11,240</td><td>£13,523</td><td>£9,715</td><td>£44,580</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>13%</td><td>16%</td><td>11%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>