<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>£11,064</td><td>£11,230</td><td>£11,398</td><td>£11,683</td><td>£11,975</td><td>£57,351</td></tr><tr><td>Total Expenses</td><td>£12,727</td><td>£12,793</td><td>£12,851</td><td>£12,921</td><td>£12,993</td><td>£64,286</td></tr><tr><td>Profit Before Tax</td><td>£-1,663</td><td>£-1,563</td><td>£-1,453</td><td>£-1,238</td><td>£-1,018</td><td>£-6,935</td></tr><tr><td>Profit After Tax      </td><td>£-1,663</td><td>£-1,563</td><td>£-1,453</td><td>£-1,238</td><td>£-1,018</td><td>£-6,935</td></tr><tr><td>Change In Property Value</td><td>£4,485</td><td>£10,622</td><td>£14,135</td><td>£16,412</td><td>£12,063</td><td>£57,717</td></tr><tr><td>Net Return</td><td>£2,822</td><td>£9,059</td><td>£12,682</td><td>£15,174</td><td>£11,045</td><td>£50,782</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</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>