<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>£15,336</td><td>£15,643</td><td>£16,034</td><td>£16,435</td><td>£16,845</td><td>£80,293</td></tr><tr><td>Total Expenses</td><td>£18,015</td><td>£18,092</td><td>£18,174</td><td>£18,258</td><td>£18,341</td><td>£90,879</td></tr><tr><td>Profit Before Tax</td><td>£-2,679</td><td>£-2,449</td><td>£-2,140</td><td>£-1,823</td><td>£-1,496</td><td>£-10,587</td></tr><tr><td>Profit After Tax      </td><td>£-2,679</td><td>£-2,449</td><td>£-2,140</td><td>£-1,823</td><td>£-1,496</td><td>£-10,587</td></tr><tr><td>Change In Property Value</td><td>£10,950</td><td>£11,279</td><td>£19,361</td><td>£24,395</td><td>£25,859</td><td>£91,844</td></tr><tr><td>Net Return</td><td>£8,271</td><td>£8,830</td><td>£17,221</td><td>£22,572</td><td>£24,363</td><td>£81,258</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>13%</td><td>17%</td><td>19%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>