<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>£11,508</td><td>£11,681</td><td>£11,973</td><td>£12,272</td><td>£12,640</td><td>£60,073</td></tr><tr><td>Total Expenses</td><td>£13,355</td><td>£13,384</td><td>£13,424</td><td>£13,465</td><td>£13,512</td><td>£67,139</td></tr><tr><td>Profit Before Tax</td><td>£-1,847</td><td>£-1,703</td><td>£-1,451</td><td>£-1,193</td><td>£-872</td><td>£-7,065</td></tr><tr><td>Profit After Tax      </td><td>£-1,847</td><td>£-1,703</td><td>£-1,451</td><td>£-1,193</td><td>£-872</td><td>£-7,065</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>£7,003</td><td>£7,412</td><td>£15,762</td><td>£18,618</td><td>£20,127</td><td>£68,923</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>17%</td><td>20%</td><td>22%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>