<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>£22,476</td><td>£22,926</td><td>£23,499</td><td>£24,086</td><td>£24,688</td><td>£117,675</td></tr><tr><td>Total Expenses</td><td>£25,474</td><td>£25,565</td><td>£25,665</td><td>£25,768</td><td>£25,870</td><td>£128,341</td></tr><tr><td>Profit Before Tax</td><td>£-2,998</td><td>£-2,639</td><td>£-2,166</td><td>£-1,681</td><td>£-1,182</td><td>£-10,667</td></tr><tr><td>Profit After Tax      </td><td>£-2,998</td><td>£-2,639</td><td>£-2,166</td><td>£-1,681</td><td>£-1,182</td><td>£-10,667</td></tr><tr><td>Change In Property Value</td><td>£16,050</td><td>£16,532</td><td>£28,379</td><td>£35,758</td><td>£37,903</td><td>£134,621</td></tr><tr><td>Net Return</td><td>£13,052</td><td>£13,892</td><td>£26,213</td><td>£34,076</td><td>£36,721</td><td>£123,955</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>13%</td><td>17%</td><td>18%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>