<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>£35,880</td><td>£36,418</td><td>£37,329</td><td>£38,262</td><td>£39,410</td><td>£187,298</td></tr><tr><td>Total Expenses</td><td>£38,804</td><td>£38,869</td><td>£38,971</td><td>£39,075</td><td>£39,200</td><td>£194,919</td></tr><tr><td>Profit Before Tax</td><td>£-2,924</td><td>£-2,451</td><td>£-1,642</td><td>£-813</td><td>£209</td><td>£-7,620</td></tr><tr><td>Profit After Tax      </td><td>£-2,924</td><td>£-2,451</td><td>£-1,642</td><td>£-813</td><td>£209</td><td>£-7,620</td></tr><tr><td>Change In Property Value</td><td>£21,875</td><td>£22,422</td><td>£41,368</td><td>£52,837</td><td>£60,810</td><td>£199,312</td></tr><tr><td>Net Return</td><td>£18,951</td><td>£19,971</td><td>£39,726</td><td>£52,023</td><td>£61,019</td><td>£191,692</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>13%</td><td>18%</td><td>21%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>