<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>£10,920</td><td>£11,084</td><td>£11,250</td><td>£11,531</td><td>£11,820</td><td>£56,605</td></tr><tr><td>Total Expenses</td><td>£12,584</td><td>£12,650</td><td>£12,708</td><td>£12,778</td><td>£12,849</td><td>£63,568</td></tr><tr><td>Profit Before Tax</td><td>£-1,664</td><td>£-1,566</td><td>£-1,458</td><td>£-1,246</td><td>£-1,029</td><td>£-6,963</td></tr><tr><td>Profit After Tax      </td><td>£-1,664</td><td>£-1,566</td><td>£-1,458</td><td>£-1,246</td><td>£-1,029</td><td>£-6,963</td></tr><tr><td>Change In Property Value</td><td>£4,425</td><td>£10,480</td><td>£13,946</td><td>£16,193</td><td>£11,902</td><td>£56,945</td></tr><tr><td>Net Return</td><td>£2,761</td><td>£8,914</td><td>£12,488</td><td>£14,946</td><td>£10,872</td><td>£49,981</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>14%</td><td>16%</td><td>12%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>