<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>£11,160</td><td>£11,327</td><td>£11,497</td><td>£11,785</td><td>£12,079</td><td>£57,849</td></tr><tr><td>Total Expenses</td><td>£14,699</td><td>£14,766</td><td>£14,824</td><td>£14,894</td><td>£14,966</td><td>£74,149</td></tr><tr><td>Profit Before Tax</td><td>£-3,539</td><td>£-3,438</td><td>£-3,326</td><td>£-3,110</td><td>£-2,887</td><td>£-16,300</td></tr><tr><td>Profit After Tax      </td><td>£-3,539</td><td>£-3,438</td><td>£-3,326</td><td>£-3,110</td><td>£-2,887</td><td>£-16,300</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£14,688</td><td>£19,094</td><td>£20,049</td><td>£14,736</td><td>£75,768</td></tr><tr><td>Net Return</td><td>£3,661</td><td>£11,250</td><td>£15,768</td><td>£16,940</td><td>£11,849</td><td>£59,467</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>10%</td><td>14%</td><td>15%</td><td>10%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>