<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>£8,880</td><td>£9,013</td><td>£9,148</td><td>£9,377</td><td>£9,612</td><td>£46,030</td></tr><tr><td>Total Expenses</td><td>£10,610</td><td>£10,673</td><td>£10,728</td><td>£10,793</td><td>£10,859</td><td>£53,662</td></tr><tr><td>Profit Before Tax</td><td>£-1,730</td><td>£-1,660</td><td>£-1,579</td><td>£-1,415</td><td>£-1,247</td><td>£-7,632</td></tr><tr><td>Profit After Tax      </td><td>£-1,730</td><td>£-1,660</td><td>£-1,579</td><td>£-1,415</td><td>£-1,247</td><td>£-7,632</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£9,792</td><td>£12,730</td><td>£13,366</td><td>£9,824</td><td>£50,512</td></tr><tr><td>Net Return</td><td>£3,070</td><td>£8,132</td><td>£11,150</td><td>£11,951</td><td>£8,577</td><td>£42,880</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>12%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>