<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>£17,856</td><td>£18,213</td><td>£18,668</td><td>£19,135</td><td>£19,614</td><td>£93,486</td></tr><tr><td>Total Expenses</td><td>£20,647</td><td>£20,729</td><td>£20,818</td><td>£20,908</td><td>£20,999</td><td>£104,101</td></tr><tr><td>Profit Before Tax</td><td>£-2,791</td><td>£-2,516</td><td>£-2,149</td><td>£-1,773</td><td>£-1,385</td><td>£-10,615</td></tr><tr><td>Profit After Tax      </td><td>£-2,791</td><td>£-2,516</td><td>£-2,149</td><td>£-1,773</td><td>£-1,385</td><td>£-10,615</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£13,133</td><td>£22,544</td><td>£28,406</td><td>£30,110</td><td>£106,942</td></tr><tr><td>Net Return</td><td>£9,959</td><td>£10,616</td><td>£20,395</td><td>£26,633</td><td>£28,725</td><td>£96,327</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</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>