<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>£14,436</td><td>£14,653</td><td>£14,872</td><td>£15,244</td><td>£15,625</td><td>£74,830</td></tr><tr><td>Total Expenses</td><td>£15,992</td><td>£16,064</td><td>£16,126</td><td>£16,205</td><td>£16,286</td><td>£80,674</td></tr><tr><td>Profit Before Tax</td><td>£-1,556</td><td>£-1,411</td><td>£-1,254</td><td>£-961</td><td>£-661</td><td>£-5,843</td></tr><tr><td>Profit After Tax      </td><td>£-1,556</td><td>£-1,411</td><td>£-1,254</td><td>£-961</td><td>£-661</td><td>£-5,843</td></tr><tr><td>Change In Property Value</td><td>£5,850</td><td>£13,855</td><td>£18,437</td><td>£21,407</td><td>£15,734</td><td>£75,283</td></tr><tr><td>Net Return</td><td>£4,294</td><td>£12,444</td><td>£17,183</td><td>£20,446</td><td>£15,073</td><td>£69,439</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>