<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>£13,692</td><td>£13,897</td><td>£14,106</td><td>£14,458</td><td>£14,820</td><td>£70,974</td></tr><tr><td>Total Expenses</td><td>£15,274</td><td>£15,344</td><td>£15,406</td><td>£15,483</td><td>£15,562</td><td>£77,070</td></tr><tr><td>Profit Before Tax</td><td>£-1,582</td><td>£-1,447</td><td>£-1,300</td><td>£-1,025</td><td>£-742</td><td>£-6,097</td></tr><tr><td>Profit After Tax      </td><td>£-1,582</td><td>£-1,447</td><td>£-1,300</td><td>£-1,025</td><td>£-742</td><td>£-6,097</td></tr><tr><td>Change In Property Value</td><td>£5,550</td><td>£13,144</td><td>£17,491</td><td>£20,309</td><td>£14,927</td><td>£71,422</td></tr><tr><td>Net Return</td><td>£3,968</td><td>£11,697</td><td>£16,191</td><td>£19,284</td><td>£14,185</td><td>£65,325</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>