<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>£17,640</td><td>£17,993</td><td>£18,443</td><td>£18,904</td><td>£19,376</td><td>£92,355</td></tr><tr><td>Total Expenses</td><td>£20,428</td><td>£20,509</td><td>£20,597</td><td>£20,687</td><td>£20,777</td><td>£102,996</td></tr><tr><td>Profit Before Tax</td><td>£-2,788</td><td>£-2,516</td><td>£-2,154</td><td>£-1,783</td><td>£-1,400</td><td>£-10,641</td></tr><tr><td>Profit After Tax      </td><td>£-2,788</td><td>£-2,516</td><td>£-2,154</td><td>£-1,783</td><td>£-1,400</td><td>£-10,641</td></tr><tr><td>Change In Property Value</td><td>£12,600</td><td>£12,978</td><td>£22,279</td><td>£28,071</td><td>£29,756</td><td>£105,684</td></tr><tr><td>Net Return</td><td>£9,813</td><td>£10,462</td><td>£20,125</td><td>£26,288</td><td>£28,355</td><td>£95,043</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>