<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>£10,752</td><td>£10,967</td><td>£11,241</td><td>£11,522</td><td>£11,810</td><td>£56,293</td></tr><tr><td>Total Expenses</td><td>£12,994</td><td>£13,061</td><td>£13,132</td><td>£13,204</td><td>£13,275</td><td>£65,666</td></tr><tr><td>Profit Before Tax</td><td>£-2,242</td><td>£-2,094</td><td>£-1,891</td><td>£-1,682</td><td>£-1,465</td><td>£-9,373</td></tr><tr><td>Profit After Tax      </td><td>£-2,242</td><td>£-2,094</td><td>£-1,891</td><td>£-1,682</td><td>£-1,465</td><td>£-9,373</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>£5,258</td><td>£5,631</td><td>£11,371</td><td>£15,028</td><td>£16,247</td><td>£53,534</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</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>