<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>£12,324</td><td>£12,509</td><td>£12,696</td><td>£13,014</td><td>£13,339</td><td>£63,883</td></tr><tr><td>Total Expenses</td><td>£15,407</td><td>£15,438</td><td>£15,467</td><td>£15,509</td><td>£15,552</td><td>£77,372</td></tr><tr><td>Profit Before Tax</td><td>£-3,083</td><td>£-2,929</td><td>£-2,770</td><td>£-2,495</td><td>£-2,213</td><td>£-13,490</td></tr><tr><td>Profit After Tax      </td><td>£-3,083</td><td>£-2,929</td><td>£-2,770</td><td>£-2,495</td><td>£-2,213</td><td>£-13,490</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£17,340</td><td>£22,542</td><td>£23,669</td><td>£17,397</td><td>£89,448</td></tr><tr><td>Net Return</td><td>£5,417</td><td>£14,411</td><td>£19,772</td><td>£21,174</td><td>£15,184</td><td>£75,958</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>55%</td></tr></tbody></table></div></div></template></turbo-stream>