<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>£11,844</td><td>£12,022</td><td>£12,202</td><td>£12,507</td><td>£12,820</td><td>£61,394</td></tr><tr><td>Total Expenses</td><td>£13,480</td><td>£13,548</td><td>£13,607</td><td>£13,680</td><td>£13,753</td><td>£68,069</td></tr><tr><td>Profit Before Tax</td><td>£-1,636</td><td>£-1,527</td><td>£-1,405</td><td>£-1,172</td><td>£-934</td><td>£-6,674</td></tr><tr><td>Profit After Tax      </td><td>£-1,636</td><td>£-1,527</td><td>£-1,405</td><td>£-1,172</td><td>£-934</td><td>£-6,674</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£11,368</td><td>£15,128</td><td>£17,565</td><td>£12,910</td><td>£61,770</td></tr><tr><td>Net Return</td><td>£3,164</td><td>£9,841</td><td>£13,722</td><td>£16,392</td><td>£11,976</td><td>£55,096</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</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>