<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>£14,616</td><td>£14,835</td><td>£15,058</td><td>£15,434</td><td>£15,820</td><td>£75,763</td></tr><tr><td>Total Expenses</td><td>£16,171</td><td>£16,243</td><td>£16,306</td><td>£16,385</td><td>£16,467</td><td>£81,571</td></tr><tr><td>Profit Before Tax</td><td>£-1,555</td><td>£-1,407</td><td>£-1,248</td><td>£-951</td><td>£-647</td><td>£-5,808</td></tr><tr><td>Profit After Tax      </td><td>£-1,555</td><td>£-1,407</td><td>£-1,248</td><td>£-951</td><td>£-647</td><td>£-5,808</td></tr><tr><td>Change In Property Value</td><td>£5,925</td><td>£14,032</td><td>£18,673</td><td>£21,682</td><td>£15,936</td><td>£76,248</td></tr><tr><td>Net Return</td><td>£4,370</td><td>£12,625</td><td>£17,425</td><td>£20,730</td><td>£15,289</td><td>£70,440</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>56%</td></tr></tbody></table></div></div></template></turbo-stream>