<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>£11,028</td><td>£11,193</td><td>£11,361</td><td>£11,645</td><td>£11,936</td><td>£57,165</td></tr><tr><td>Total Expenses</td><td>£13,238</td><td>£13,304</td><td>£13,362</td><td>£13,432</td><td>£13,504</td><td>£66,841</td></tr><tr><td>Profit Before Tax</td><td>£-2,210</td><td>£-2,111</td><td>£-2,001</td><td>£-1,787</td><td>£-1,568</td><td>£-9,677</td></tr><tr><td>Profit After Tax      </td><td>£-2,210</td><td>£-2,111</td><td>£-2,001</td><td>£-1,787</td><td>£-1,568</td><td>£-9,677</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£12,852</td><td>£16,708</td><td>£17,543</td><td>£12,894</td><td>£66,297</td></tr><tr><td>Net Return</td><td>£4,090</td><td>£10,741</td><td>£14,707</td><td>£15,756</td><td>£11,326</td><td>£56,620</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>11%</td><td>15%</td><td>16%</td><td>11%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>