<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>£24,996</td><td>£25,371</td><td>£26,005</td><td>£26,655</td><td>£27,455</td><td>£130,483</td></tr><tr><td>Total Expenses</td><td>£26,606</td><td>£26,655</td><td>£26,729</td><td>£26,805</td><td>£26,896</td><td>£133,692</td></tr><tr><td>Profit Before Tax</td><td>£-1,610</td><td>£-1,284</td><td>£-724</td><td>£-150</td><td>£559</td><td>£-3,210</td></tr><tr><td>Profit After Tax      </td><td>£-1,610</td><td>£-1,284</td><td>£-724</td><td>£-150</td><td>£559</td><td>£-3,210</td></tr><tr><td>Change In Property Value</td><td>£17,850</td><td>£18,386</td><td>£34,718</td><td>£39,957</td><td>£42,355</td><td>£153,265</td></tr><tr><td>Net Return</td><td>£16,240</td><td>£17,101</td><td>£33,994</td><td>£39,807</td><td>£42,914</td><td>£150,056</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>17%</td><td>20%</td><td>22%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>