<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>£11,004</td><td>£11,224</td><td>£11,505</td><td>£11,792</td><td>£12,087</td><td>£57,612</td></tr><tr><td>Total Expenses</td><td>£13,019</td><td>£13,087</td><td>£13,158</td><td>£13,231</td><td>£13,303</td><td>£65,798</td></tr><tr><td>Profit Before Tax</td><td>£-2,015</td><td>£-1,863</td><td>£-1,653</td><td>£-1,439</td><td>£-1,216</td><td>£-8,186</td></tr><tr><td>Profit After Tax      </td><td>£-2,015</td><td>£-1,863</td><td>£-1,653</td><td>£-1,439</td><td>£-1,216</td><td>£-8,186</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,725</td><td>£13,261</td><td>£16,709</td><td>£17,712</td><td>£62,907</td></tr><tr><td>Net Return</td><td>£5,485</td><td>£5,862</td><td>£11,608</td><td>£15,271</td><td>£16,496</td><td>£54,721</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>