<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>£12,516</td><td>£12,766</td><td>£13,085</td><td>£13,413</td><td>£13,748</td><td>£65,528</td></tr><tr><td>Total Expenses</td><td>£15,075</td><td>£15,146</td><td>£15,221</td><td>£15,297</td><td>£15,373</td><td>£76,112</td></tr><tr><td>Profit Before Tax</td><td>£-2,559</td><td>£-2,379</td><td>£-2,135</td><td>£-1,885</td><td>£-1,625</td><td>£-10,584</td></tr><tr><td>Profit After Tax      </td><td>£-2,559</td><td>£-2,379</td><td>£-2,135</td><td>£-1,885</td><td>£-1,625</td><td>£-10,584</td></tr><tr><td>Change In Property Value</td><td>£8,940</td><td>£9,208</td><td>£15,807</td><td>£19,917</td><td>£21,112</td><td>£74,985</td></tr><tr><td>Net Return</td><td>£6,381</td><td>£6,829</td><td>£13,672</td><td>£18,033</td><td>£19,487</td><td>£64,402</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-10%</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>