<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>£14,700</td><td>£14,920</td><td>£15,144</td><td>£15,523</td><td>£15,911</td><td>£76,199</td></tr><tr><td>Total Expenses</td><td>£18,862</td><td>£18,896</td><td>£18,929</td><td>£18,977</td><td>£19,027</td><td>£94,692</td></tr><tr><td>Profit Before Tax</td><td>£-4,162</td><td>£-3,976</td><td>£-3,785</td><td>£-3,454</td><td>£-3,116</td><td>£-18,493</td></tr><tr><td>Profit After Tax      </td><td>£-4,162</td><td>£-3,976</td><td>£-3,785</td><td>£-3,454</td><td>£-3,116</td><td>£-18,493</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£21,420</td><td>£27,846</td><td>£29,238</td><td>£21,490</td><td>£110,494</td></tr><tr><td>Net Return</td><td>£6,338</td><td>£17,444</td><td>£24,061</td><td>£25,784</td><td>£18,374</td><td>£92,002</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>10%</td><td>14%</td><td>15%</td><td>11%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>