<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>£11,700</td><td>£11,875</td><td>£12,054</td><td>£12,355</td><td>£12,664</td><td>£60,648</td></tr><tr><td>Total Expenses</td><td>£13,627</td><td>£13,694</td><td>£13,753</td><td>£13,825</td><td>£13,899</td><td>£68,798</td></tr><tr><td>Profit Before Tax</td><td>£-1,927</td><td>£-1,819</td><td>£-1,700</td><td>£-1,470</td><td>£-1,235</td><td>£-8,151</td></tr><tr><td>Profit After Tax      </td><td>£-1,927</td><td>£-1,819</td><td>£-1,700</td><td>£-1,470</td><td>£-1,235</td><td>£-8,151</td></tr><tr><td>Change In Property Value</td><td>£4,875</td><td>£11,546</td><td>£15,364</td><td>£17,839</td><td>£13,112</td><td>£62,736</td></tr><tr><td>Net Return</td><td>£2,948</td><td>£9,727</td><td>£13,664</td><td>£16,369</td><td>£11,877</td><td>£54,585</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>10%</td><td>13%</td><td>16%</td><td>12%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>