<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>£23,796</td><td>£24,153</td><td>£24,757</td><td>£25,376</td><td>£26,137</td><td>£124,218</td></tr><tr><td>Total Expenses</td><td>£26,486</td><td>£26,533</td><td>£26,605</td><td>£26,677</td><td>£26,764</td><td>£133,066</td></tr><tr><td>Profit Before Tax</td><td>£-2,690</td><td>£-2,380</td><td>£-1,848</td><td>£-1,302</td><td>£-627</td><td>£-8,847</td></tr><tr><td>Profit After Tax      </td><td>£-2,690</td><td>£-2,380</td><td>£-1,848</td><td>£-1,302</td><td>£-627</td><td>£-8,847</td></tr><tr><td>Change In Property Value</td><td>£17,850</td><td>£18,386</td><td>£34,718</td><td>£39,957</td><td>£42,355</td><td>£153,265</td></tr><tr><td>Net Return</td><td>£15,160</td><td>£16,005</td><td>£32,870</td><td>£38,655</td><td>£41,727</td><td>£144,418</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>20%</td><td>21%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>