<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>£9,252</td><td>£9,391</td><td>£9,532</td><td>£9,770</td><td>£10,014</td><td>£47,959</td></tr><tr><td>Total Expenses</td><td>£10,969</td><td>£11,033</td><td>£11,088</td><td>£11,154</td><td>£11,221</td><td>£55,464</td></tr><tr><td>Profit Before Tax</td><td>£-1,717</td><td>£-1,642</td><td>£-1,556</td><td>£-1,384</td><td>£-1,206</td><td>£-7,505</td></tr><tr><td>Profit After Tax      </td><td>£-1,717</td><td>£-1,642</td><td>£-1,556</td><td>£-1,384</td><td>£-1,206</td><td>£-7,505</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£8,881</td><td>£11,818</td><td>£13,722</td><td>£10,086</td><td>£48,258</td></tr><tr><td>Net Return</td><td>£2,033</td><td>£7,239</td><td>£10,262</td><td>£12,339</td><td>£8,880</td><td>£40,753</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>10%</td><td>14%</td><td>16%</td><td>12%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>