<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>£10,560</td><td>£10,771</td><td>£11,040</td><td>£11,316</td><td>£11,599</td><td>£55,288</td></tr><tr><td>Total Expenses</td><td>£12,578</td><td>£12,645</td><td>£12,715</td><td>£12,786</td><td>£12,857</td><td>£63,582</td></tr><tr><td>Profit Before Tax</td><td>£-2,018</td><td>£-1,874</td><td>£-1,675</td><td>£-1,470</td><td>£-1,258</td><td>£-8,294</td></tr><tr><td>Profit After Tax      </td><td>£-2,018</td><td>£-1,874</td><td>£-1,675</td><td>£-1,470</td><td>£-1,258</td><td>£-8,294</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£7,416</td><td>£12,731</td><td>£16,041</td><td>£17,003</td><td>£60,391</td></tr><tr><td>Net Return</td><td>£5,182</td><td>£5,542</td><td>£11,056</td><td>£14,571</td><td>£15,745</td><td>£52,096</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>18%</td><td>19%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>