<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>£11,952</td><td>£12,131</td><td>£12,313</td><td>£12,621</td><td>£12,937</td><td>£61,954</td></tr><tr><td>Total Expenses</td><td>£13,588</td><td>£13,656</td><td>£13,715</td><td>£13,787</td><td>£13,862</td><td>£68,607</td></tr><tr><td>Profit Before Tax</td><td>£-1,636</td><td>£-1,524</td><td>£-1,402</td><td>£-1,166</td><td>£-925</td><td>£-6,653</td></tr><tr><td>Profit After Tax      </td><td>£-1,636</td><td>£-1,524</td><td>£-1,402</td><td>£-1,166</td><td>£-925</td><td>£-6,653</td></tr><tr><td>Change In Property Value</td><td>£4,845</td><td>£11,475</td><td>£15,269</td><td>£17,729</td><td>£13,031</td><td>£62,350</td></tr><tr><td>Net Return</td><td>£3,209</td><td>£9,950</td><td>£13,868</td><td>£16,563</td><td>£12,106</td><td>£55,696</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</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>