<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>£11,820</td><td>£12,056</td><td>£12,358</td><td>£12,667</td><td>£12,983</td><td>£61,884</td></tr><tr><td>Total Expenses</td><td>£14,093</td><td>£14,162</td><td>£14,235</td><td>£14,310</td><td>£14,384</td><td>£71,185</td></tr><tr><td>Profit Before Tax</td><td>£-2,273</td><td>£-2,106</td><td>£-1,878</td><td>£-1,643</td><td>£-1,401</td><td>£-9,300</td></tr><tr><td>Profit After Tax      </td><td>£-2,273</td><td>£-2,106</td><td>£-1,878</td><td>£-1,643</td><td>£-1,401</td><td>£-9,300</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£8,498</td><td>£14,587</td><td>£18,380</td><td>£19,483</td><td>£69,198</td></tr><tr><td>Net Return</td><td>£5,977</td><td>£6,392</td><td>£12,710</td><td>£16,737</td><td>£18,082</td><td>£59,897</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>13%</td><td>18%</td><td>19%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>