<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>£14,796</td><td>£15,018</td><td>£15,243</td><td>£15,624</td><td>£16,015</td><td>£76,696</td></tr><tr><td>Total Expenses</td><td>£16,350</td><td>£16,422</td><td>£16,485</td><td>£16,565</td><td>£16,647</td><td>£82,469</td></tr><tr><td>Profit Before Tax</td><td>£-1,554</td><td>£-1,404</td><td>£-1,242</td><td>£-941</td><td>£-632</td><td>£-5,773</td></tr><tr><td>Profit After Tax      </td><td>£-1,554</td><td>£-1,404</td><td>£-1,242</td><td>£-941</td><td>£-632</td><td>£-5,773</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£14,210</td><td>£18,909</td><td>£21,956</td><td>£16,138</td><td>£77,213</td></tr><tr><td>Net Return</td><td>£4,446</td><td>£12,806</td><td>£17,667</td><td>£21,015</td><td>£15,506</td><td>£71,440</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-4%</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>