<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>£13,284</td><td>£13,483</td><td>£13,686</td><td>£14,028</td><td>£14,378</td><td>£68,859</td></tr><tr><td>Total Expenses</td><td>£14,879</td><td>£14,949</td><td>£15,010</td><td>£15,086</td><td>£15,164</td><td>£75,089</td></tr><tr><td>Profit Before Tax</td><td>£-1,595</td><td>£-1,466</td><td>£-1,325</td><td>£-1,059</td><td>£-786</td><td>£-6,231</td></tr><tr><td>Profit After Tax      </td><td>£-1,595</td><td>£-1,466</td><td>£-1,325</td><td>£-1,059</td><td>£-786</td><td>£-6,231</td></tr><tr><td>Change In Property Value</td><td>£5,385</td><td>£12,753</td><td>£16,971</td><td>£19,705</td><td>£14,484</td><td>£69,299</td></tr><tr><td>Net Return</td><td>£3,790</td><td>£11,288</td><td>£15,646</td><td>£18,647</td><td>£13,698</td><td>£63,068</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>