<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>£9,240</td><td>£9,425</td><td>£9,660</td><td>£9,902</td><td>£10,149</td><td>£48,377</td></tr><tr><td>Total Expenses</td><td>£11,454</td><td>£11,519</td><td>£11,585</td><td>£11,653</td><td>£11,721</td><td>£57,932</td></tr><tr><td>Profit Before Tax</td><td>£-2,214</td><td>£-2,094</td><td>£-1,925</td><td>£-1,751</td><td>£-1,571</td><td>£-9,555</td></tr><tr><td>Profit After Tax      </td><td>£-2,214</td><td>£-2,094</td><td>£-1,925</td><td>£-1,751</td><td>£-1,571</td><td>£-9,555</td></tr><tr><td>Change In Property Value</td><td>£6,450</td><td>£6,644</td><td>£11,405</td><td>£14,370</td><td>£15,232</td><td>£54,100</td></tr><tr><td>Net Return</td><td>£4,236</td><td>£4,550</td><td>£9,480</td><td>£12,619</td><td>£13,661</td><td>£44,545</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>