<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>£10,776</td><td>£10,992</td><td>£11,266</td><td>£11,548</td><td>£11,837</td><td>£56,418</td></tr><tr><td>Total Expenses</td><td>£12,798</td><td>£12,866</td><td>£12,936</td><td>£13,008</td><td>£13,080</td><td>£64,687</td></tr><tr><td>Profit Before Tax</td><td>£-2,022</td><td>£-1,874</td><td>£-1,670</td><td>£-1,460</td><td>£-1,243</td><td>£-8,269</td></tr><tr><td>Profit After Tax      </td><td>£-2,022</td><td>£-1,874</td><td>£-1,670</td><td>£-1,460</td><td>£-1,243</td><td>£-8,269</td></tr><tr><td>Change In Property Value</td><td>£7,350</td><td>£7,571</td><td>£12,996</td><td>£16,375</td><td>£17,357</td><td>£61,649</td></tr><tr><td>Net Return</td><td>£5,328</td><td>£5,696</td><td>£11,326</td><td>£14,915</td><td>£16,115</td><td>£53,380</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>14%</td><td>18%</td><td>19%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>