<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>£8,700</td><td>£8,830</td><td>£8,963</td><td>£9,187</td><td>£9,417</td><td>£45,097</td></tr><tr><td>Total Expenses</td><td>£11,021</td><td>£11,046</td><td>£11,070</td><td>£11,103</td><td>£11,136</td><td>£55,377</td></tr><tr><td>Profit Before Tax</td><td>£-2,321</td><td>£-2,216</td><td>£-2,107</td><td>£-1,916</td><td>£-1,720</td><td>£-10,279</td></tr><tr><td>Profit After Tax      </td><td>£-2,321</td><td>£-2,216</td><td>£-2,107</td><td>£-1,916</td><td>£-1,720</td><td>£-10,279</td></tr><tr><td>Change In Property Value</td><td>£5,999</td><td>£12,238</td><td>£15,909</td><td>£16,705</td><td>£12,278</td><td>£63,129</td></tr><tr><td>Net Return</td><td>£3,678</td><td>£10,022</td><td>£13,802</td><td>£14,789</td><td>£10,558</td><td>£52,850</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>-11%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>11%</td><td>15%</td><td>16%</td><td>11%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>