<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>£18,000</td><td>£18,270</td><td>£18,727</td><td>£19,195</td><td>£19,771</td><td>£93,962</td></tr><tr><td>Total Expenses</td><td>£20,154</td><td>£20,192</td><td>£20,249</td><td>£20,306</td><td>£20,375</td><td>£101,276</td></tr><tr><td>Profit Before Tax</td><td>£-2,154</td><td>£-1,922</td><td>£-1,522</td><td>£-1,112</td><td>£-604</td><td>£-7,313</td></tr><tr><td>Profit After Tax      </td><td>£-2,154</td><td>£-1,922</td><td>£-1,522</td><td>£-1,112</td><td>£-604</td><td>£-7,313</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,531</td><td>£21,275</td><td>£27,173</td><td>£31,274</td><td>£102,503</td></tr><tr><td>Net Return</td><td>£9,096</td><td>£9,609</td><td>£19,753</td><td>£26,062</td><td>£30,670</td><td>£95,190</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>-5%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>