<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>£10,260</td><td>£10,414</td><td>£10,570</td><td>£10,834</td><td>£11,105</td><td>£53,184</td></tr><tr><td>Total Expenses</td><td>£12,196</td><td>£12,261</td><td>£12,318</td><td>£12,386</td><td>£12,456</td><td>£61,617</td></tr><tr><td>Profit Before Tax</td><td>£-1,936</td><td>£-1,847</td><td>£-1,748</td><td>£-1,552</td><td>£-1,351</td><td>£-8,433</td></tr><tr><td>Profit After Tax      </td><td>£-1,936</td><td>£-1,847</td><td>£-1,748</td><td>£-1,552</td><td>£-1,351</td><td>£-8,433</td></tr><tr><td>Change In Property Value</td><td>£4,275</td><td>£10,125</td><td>£13,473</td><td>£15,644</td><td>£11,498</td><td>£55,014</td></tr><tr><td>Net Return</td><td>£2,339</td><td>£8,277</td><td>£11,725</td><td>£14,092</td><td>£10,147</td><td>£46,581</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>