<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>£20,628</td><td>£20,937</td><td>£21,251</td><td>£21,783</td><td>£22,327</td><td>£106,927</td></tr><tr><td>Total Expenses</td><td>£22,672</td><td>£22,716</td><td>£22,757</td><td>£22,821</td><td>£22,886</td><td>£113,852</td></tr><tr><td>Profit Before Tax</td><td>£-2,044</td><td>£-1,778</td><td>£-1,506</td><td>£-1,038</td><td>£-559</td><td>£-6,925</td></tr><tr><td>Profit After Tax      </td><td>£-2,044</td><td>£-1,778</td><td>£-1,506</td><td>£-1,038</td><td>£-559</td><td>£-6,925</td></tr><tr><td>Change In Property Value</td><td>£6,250</td><td>£18,938</td><td>£26,008</td><td>£30,429</td><td>£24,732</td><td>£106,356</td></tr><tr><td>Net Return</td><td>£4,206</td><td>£17,159</td><td>£24,502</td><td>£29,391</td><td>£24,173</td><td>£99,431</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-3%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>8%</td><td>12%</td><td>14%</td><td>12%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>