<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>£15,360</td><td>£15,590</td><td>£15,824</td><td>£16,220</td><td>£16,625</td><td>£79,620</td></tr><tr><td>Total Expenses</td><td>£16,889</td><td>£16,962</td><td>£17,026</td><td>£17,107</td><td>£17,191</td><td>£85,174</td></tr><tr><td>Profit Before Tax</td><td>£-1,529</td><td>£-1,371</td><td>£-1,202</td><td>£-888</td><td>£-565</td><td>£-5,555</td></tr><tr><td>Profit After Tax      </td><td>£-1,529</td><td>£-1,371</td><td>£-1,202</td><td>£-888</td><td>£-565</td><td>£-5,555</td></tr><tr><td>Change In Property Value</td><td>£6,225</td><td>£14,743</td><td>£19,619</td><td>£22,779</td><td>£16,743</td><td>£80,109</td></tr><tr><td>Net Return</td><td>£4,696</td><td>£13,372</td><td>£18,417</td><td>£21,892</td><td>£16,178</td><td>£74,554</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>14%</td><td>16%</td><td>12%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>