<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>£30,744</td><td>£31,205</td><td>£31,985</td><td>£32,785</td><td>£33,768</td><td>£160,488</td></tr><tr><td>Total Expenses</td><td>£33,331</td><td>£33,388</td><td>£33,477</td><td>£33,568</td><td>£33,677</td><td>£167,441</td></tr><tr><td>Profit Before Tax</td><td>£-2,587</td><td>£-2,183</td><td>£-1,492</td><td>£-783</td><td>£92</td><td>£-6,953</td></tr><tr><td>Profit After Tax      </td><td>£-2,587</td><td>£-2,183</td><td>£-1,492</td><td>£-783</td><td>£92</td><td>£-6,953</td></tr><tr><td>Change In Property Value</td><td>£18,750</td><td>£19,219</td><td>£35,459</td><td>£45,289</td><td>£52,123</td><td>£170,839</td></tr><tr><td>Net Return</td><td>£16,163</td><td>£17,036</td><td>£33,967</td><td>£44,505</td><td>£52,214</td><td>£163,886</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</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>