<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>£13,272</td><td>£13,471</td><td>£13,808</td><td>£14,153</td><td>£14,578</td><td>£69,282</td></tr><tr><td>Total Expenses</td><td>£15,031</td><td>£15,097</td><td>£15,174</td><td>£15,252</td><td>£15,337</td><td>£75,892</td></tr><tr><td>Profit Before Tax</td><td>£-1,759</td><td>£-1,626</td><td>£-1,366</td><td>£-1,099</td><td>£-760</td><td>£-6,610</td></tr><tr><td>Profit After Tax      </td><td>£-1,759</td><td>£-1,626</td><td>£-1,366</td><td>£-1,099</td><td>£-760</td><td>£-6,610</td></tr><tr><td>Change In Property Value</td><td>£8,850</td><td>£9,116</td><td>£17,213</td><td>£19,811</td><td>£20,999</td><td>£75,989</td></tr><tr><td>Net Return</td><td>£7,091</td><td>£7,489</td><td>£15,847</td><td>£18,712</td><td>£20,240</td><td>£69,378</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>17%</td><td>20%</td><td>22%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>