<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>£10,356</td><td>£10,511</td><td>£10,669</td><td>£10,936</td><td>£11,209</td><td>£53,681</td></tr><tr><td>Total Expenses</td><td>£12,045</td><td>£12,110</td><td>£12,167</td><td>£12,235</td><td>£12,305</td><td>£60,862</td></tr><tr><td>Profit Before Tax</td><td>£-1,689</td><td>£-1,599</td><td>£-1,498</td><td>£-1,300</td><td>£-1,096</td><td>£-7,181</td></tr><tr><td>Profit After Tax      </td><td>£-1,689</td><td>£-1,599</td><td>£-1,498</td><td>£-1,300</td><td>£-1,096</td><td>£-7,181</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£9,947</td><td>£13,237</td><td>£15,369</td><td>£11,296</td><td>£54,049</td></tr><tr><td>Net Return</td><td>£2,511</td><td>£8,348</td><td>£11,739</td><td>£14,070</td><td>£10,200</td><td>£46,868</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>