<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>£13,872</td><td>£14,080</td><td>£14,291</td><td>£14,649</td><td>£15,015</td><td>£71,907</td></tr><tr><td>Total Expenses</td><td>£15,453</td><td>£15,524</td><td>£15,586</td><td>£15,663</td><td>£15,743</td><td>£77,968</td></tr><tr><td>Profit Before Tax</td><td>£-1,581</td><td>£-1,444</td><td>£-1,294</td><td>£-1,015</td><td>£-728</td><td>£-6,061</td></tr><tr><td>Profit After Tax      </td><td>£-1,581</td><td>£-1,444</td><td>£-1,294</td><td>£-1,015</td><td>£-728</td><td>£-6,061</td></tr><tr><td>Change In Property Value</td><td>£5,625</td><td>£13,322</td><td>£17,728</td><td>£20,584</td><td>£15,129</td><td>£72,387</td></tr><tr><td>Net Return</td><td>£4,044</td><td>£11,878</td><td>£16,433</td><td>£19,569</td><td>£14,401</td><td>£66,326</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>10%</td><td>14%</td><td>16%</td><td>12%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>