<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>£11,652</td><td>£11,827</td><td>£12,004</td><td>£12,304</td><td>£12,612</td><td>£60,399</td></tr><tr><td>Total Expenses</td><td>£13,299</td><td>£13,366</td><td>£13,425</td><td>£13,497</td><td>£13,570</td><td>£67,157</td></tr><tr><td>Profit Before Tax</td><td>£-1,647</td><td>£-1,539</td><td>£-1,421</td><td>£-1,192</td><td>£-958</td><td>£-6,758</td></tr><tr><td>Profit After Tax      </td><td>£-1,647</td><td>£-1,539</td><td>£-1,421</td><td>£-1,192</td><td>£-958</td><td>£-6,758</td></tr><tr><td>Change In Property Value</td><td>£4,724</td><td>£11,189</td><td>£14,889</td><td>£17,288</td><td>£12,706</td><td>£60,796</td></tr><tr><td>Net Return</td><td>£3,078</td><td>£9,649</td><td>£13,468</td><td>£16,095</td><td>£11,748</td><td>£54,038</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>