<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>£19,670</td><td>£19,743</td><td>£19,832</td><td>£19,922</td><td>£20,023</td><td>£99,190</td></tr><tr><td>Profit Before Tax</td><td>£-1,670</td><td>£-1,473</td><td>£-1,105</td><td>£-727</td><td>£-252</td><td>£-5,227</td></tr><tr><td>Profit After Tax      </td><td>£-1,670</td><td>£-1,473</td><td>£-1,105</td><td>£-727</td><td>£-252</td><td>£-5,227</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,360</td><td>£23,340</td><td>£26,862</td><td>£28,474</td><td>£103,035</td></tr><tr><td>Net Return</td><td>£10,330</td><td>£10,887</td><td>£22,235</td><td>£26,135</td><td>£28,222</td><td>£97,808</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>22%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>