<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>£10,008</td><td>£10,158</td><td>£10,310</td><td>£10,568</td><td>£10,832</td><td>£51,877</td></tr><tr><td>Total Expenses</td><td>£12,601</td><td>£12,629</td><td>£12,654</td><td>£12,690</td><td>£12,727</td><td>£63,302</td></tr><tr><td>Profit Before Tax</td><td>£-2,593</td><td>£-2,471</td><td>£-2,344</td><td>£-2,122</td><td>£-1,895</td><td>£-11,425</td></tr><tr><td>Profit After Tax      </td><td>£-2,593</td><td>£-2,471</td><td>£-2,344</td><td>£-2,122</td><td>£-1,895</td><td>£-11,425</td></tr><tr><td>Change In Property Value</td><td>£6,900</td><td>£14,076</td><td>£18,299</td><td>£19,214</td><td>£14,122</td><td>£72,611</td></tr><tr><td>Net Return</td><td>£4,307</td><td>£11,605</td><td>£15,955</td><td>£17,092</td><td>£12,227</td><td>£61,186</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>11%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>