<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>£32,976</td><td>£33,471</td><td>£34,307</td><td>£35,165</td><td>£36,220</td><td>£172,139</td></tr><tr><td>Total Expenses</td><td>£36,442</td><td>£36,538</td><td>£36,665</td><td>£36,794</td><td>£36,942</td><td>£183,382</td></tr><tr><td>Profit Before Tax</td><td>£-3,466</td><td>£-3,067</td><td>£-2,357</td><td>£-1,629</td><td>£-722</td><td>£-11,242</td></tr><tr><td>Profit After Tax      </td><td>£-3,466</td><td>£-3,067</td><td>£-2,357</td><td>£-1,629</td><td>£-722</td><td>£-11,242</td></tr><tr><td>Change In Property Value</td><td>£23,550</td><td>£24,257</td><td>£45,804</td><td>£52,717</td><td>£55,880</td><td>£202,207</td></tr><tr><td>Net Return</td><td>£20,084</td><td>£21,189</td><td>£43,447</td><td>£51,088</td><td>£55,157</td><td>£190,965</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>-4%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>17%</td><td>19%</td><td>21%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>