<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>£10,320</td><td>£10,475</td><td>£10,632</td><td>£10,898</td><td>£11,170</td><td>£53,495</td></tr><tr><td>Total Expenses</td><td>£12,009</td><td>£12,074</td><td>£12,131</td><td>£12,199</td><td>£12,269</td><td>£60,683</td></tr><tr><td>Profit Before Tax</td><td>£-1,689</td><td>£-1,600</td><td>£-1,499</td><td>£-1,302</td><td>£-1,099</td><td>£-7,188</td></tr><tr><td>Profit After Tax      </td><td>£-1,689</td><td>£-1,600</td><td>£-1,499</td><td>£-1,302</td><td>£-1,099</td><td>£-7,188</td></tr><tr><td>Change In Property Value</td><td>£4,185</td><td>£9,911</td><td>£13,189</td><td>£15,314</td><td>£11,256</td><td>£53,856</td></tr><tr><td>Net Return</td><td>£2,496</td><td>£8,312</td><td>£11,690</td><td>£14,013</td><td>£10,157</td><td>£46,668</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>10%</td><td>14%</td><td>16%</td><td>12%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>