<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>£31,500</td><td>£31,972</td><td>£32,452</td><td>£33,263</td><td>£34,095</td><td>£163,283</td></tr><tr><td>Total Expenses</td><td>£34,108</td><td>£34,205</td><td>£34,294</td><td>£34,417</td><td>£34,542</td><td>£171,565</td></tr><tr><td>Profit Before Tax</td><td>£-2,608</td><td>£-2,232</td><td>£-1,842</td><td>£-1,153</td><td>£-448</td><td>£-8,282</td></tr><tr><td>Profit After Tax      </td><td>£-2,608</td><td>£-2,232</td><td>£-1,842</td><td>£-1,153</td><td>£-448</td><td>£-8,282</td></tr><tr><td>Change In Property Value</td><td>£18,000</td><td>£36,720</td><td>£47,736</td><td>£50,123</td><td>£36,840</td><td>£189,419</td></tr><tr><td>Net Return</td><td>£15,393</td><td>£34,488</td><td>£45,894</td><td>£48,970</td><td>£36,393</td><td>£181,137</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>15%</td><td>16%</td><td>12%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>