<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>£27,000</td><td>£27,405</td><td>£27,816</td><td>£28,511</td><td>£29,224</td><td>£139,957</td></tr><tr><td>Total Expenses</td><td>£33,658</td><td>£33,748</td><td>£33,830</td><td>£33,941</td><td>£34,055</td><td>£169,232</td></tr><tr><td>Profit Before Tax</td><td>£-6,658</td><td>£-6,343</td><td>£-6,014</td><td>£-5,430</td><td>£-4,831</td><td>£-29,276</td></tr><tr><td>Profit After Tax      </td><td>£-6,658</td><td>£-6,343</td><td>£-6,014</td><td>£-5,430</td><td>£-4,831</td><td>£-29,276</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>£11,343</td><td>£30,377</td><td>£41,722</td><td>£44,693</td><td>£32,009</td><td>£160,143</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>10%</td><td>14%</td><td>15%</td><td>11%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>