<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>£5,040</td><td>£5,116</td><td>£5,192</td><td>£5,322</td><td>£5,455</td><td>£26,125</td></tr><tr><td>Total Expenses</td><td>£6,796</td><td>£6,816</td><td>£6,833</td><td>£6,857</td><td>£6,881</td><td>£34,182</td></tr><tr><td>Profit Before Tax</td><td>£-1,756</td><td>£-1,700</td><td>£-1,641</td><td>£-1,535</td><td>£-1,426</td><td>£-8,057</td></tr><tr><td>Profit After Tax      </td><td>£-1,756</td><td>£-1,700</td><td>£-1,641</td><td>£-1,535</td><td>£-1,426</td><td>£-8,057</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£10,247</td><td>£11,793</td><td>£12,500</td><td>£11,042</td><td>£51,882</td></tr><tr><td>Net Return</td><td>£4,545</td><td>£8,547</td><td>£10,152</td><td>£10,966</td><td>£9,616</td><td>£43,825</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>16%</td><td>18%</td><td>20%</td><td>17%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>