<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>£9,600</td><td>£9,744</td><td>£9,890</td><td>£10,137</td><td>£10,391</td><td>£49,762</td></tr><tr><td>Total Expenses</td><td>£14,328</td><td>£14,355</td><td>£14,380</td><td>£14,415</td><td>£14,451</td><td>£71,931</td></tr><tr><td>Profit Before Tax</td><td>£-4,728</td><td>£-4,611</td><td>£-4,490</td><td>£-4,278</td><td>£-4,060</td><td>£-22,168</td></tr><tr><td>Profit After Tax      </td><td>£-4,728</td><td>£-4,611</td><td>£-4,490</td><td>£-4,278</td><td>£-4,060</td><td>£-22,168</td></tr><tr><td>Change In Property Value</td><td>£7,999</td><td>£16,318</td><td>£21,213</td><td>£22,274</td><td>£16,371</td><td>£84,176</td></tr><tr><td>Net Return</td><td>£3,271</td><td>£11,707</td><td>£16,723</td><td>£17,996</td><td>£12,311</td><td>£62,008</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>13%</td><td>14%</td><td>10%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>