<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>£8,580</td><td>£8,752</td><td>£8,970</td><td>£9,195</td><td>£9,425</td><td>£44,921</td></tr><tr><td>Total Expenses</td><td>£10,595</td><td>£10,658</td><td>£10,723</td><td>£10,789</td><td>£10,855</td><td>£53,619</td></tr><tr><td>Profit Before Tax</td><td>£-2,015</td><td>£-1,906</td><td>£-1,752</td><td>£-1,594</td><td>£-1,430</td><td>£-8,697</td></tr><tr><td>Profit After Tax      </td><td>£-2,015</td><td>£-1,906</td><td>£-1,752</td><td>£-1,594</td><td>£-1,430</td><td>£-8,697</td></tr><tr><td>Change In Property Value</td><td>£5,850</td><td>£6,026</td><td>£10,344</td><td>£13,033</td><td>£13,815</td><td>£49,068</td></tr><tr><td>Net Return</td><td>£3,835</td><td>£4,119</td><td>£8,592</td><td>£11,439</td><td>£12,385</td><td>£40,370</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>17%</td><td>19%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>