<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>£12,600</td><td>£12,789</td><td>£13,109</td><td>£13,436</td><td>£13,840</td><td>£65,774</td></tr><tr><td>Total Expenses</td><td>£15,163</td><td>£15,227</td><td>£15,302</td><td>£15,379</td><td>£15,462</td><td>£76,533</td></tr><tr><td>Profit Before Tax</td><td>£-2,563</td><td>£-2,438</td><td>£-2,194</td><td>£-1,943</td><td>£-1,622</td><td>£-10,759</td></tr><tr><td>Profit After Tax      </td><td>£-2,563</td><td>£-2,438</td><td>£-2,194</td><td>£-1,943</td><td>£-1,622</td><td>£-10,759</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,270</td><td>£17,505</td><td>£20,146</td><td>£21,355</td><td>£77,277</td></tr><tr><td>Net Return</td><td>£6,438</td><td>£6,832</td><td>£15,311</td><td>£18,204</td><td>£19,733</td><td>£66,517</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>16%</td><td>19%</td><td>21%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>