<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>£7,956</td><td>£8,115</td><td>£8,318</td><td>£8,526</td><td>£8,739</td><td>£41,654</td></tr><tr><td>Total Expenses</td><td>£10,135</td><td>£10,197</td><td>£10,261</td><td>£10,325</td><td>£10,389</td><td>£51,308</td></tr><tr><td>Profit Before Tax</td><td>£-2,179</td><td>£-2,082</td><td>£-1,943</td><td>£-1,799</td><td>£-1,650</td><td>£-9,654</td></tr><tr><td>Profit After Tax      </td><td>£-2,179</td><td>£-2,082</td><td>£-1,943</td><td>£-1,799</td><td>£-1,650</td><td>£-9,654</td></tr><tr><td>Change In Property Value</td><td>£5,550</td><td>£5,717</td><td>£9,813</td><td>£12,365</td><td>£13,107</td><td>£46,551</td></tr><tr><td>Net Return</td><td>£3,371</td><td>£3,634</td><td>£7,871</td><td>£10,565</td><td>£11,457</td><td>£36,897</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>6%</td><td>13%</td><td>17%</td><td>18%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>