<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>£12,036</td><td>£12,277</td><td>£12,584</td><td>£12,898</td><td>£13,221</td><td>£63,015</td></tr><tr><td>Total Expenses</td><td>£14,313</td><td>£14,383</td><td>£14,456</td><td>£14,532</td><td>£14,607</td><td>£72,290</td></tr><tr><td>Profit Before Tax</td><td>£-2,277</td><td>£-2,106</td><td>£-1,873</td><td>£-1,633</td><td>£-1,386</td><td>£-9,275</td></tr><tr><td>Profit After Tax      </td><td>£-2,277</td><td>£-2,106</td><td>£-1,873</td><td>£-1,633</td><td>£-1,386</td><td>£-9,275</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£8,652</td><td>£14,853</td><td>£18,714</td><td>£19,837</td><td>£70,456</td></tr><tr><td>Net Return</td><td>£6,123</td><td>£6,546</td><td>£12,980</td><td>£17,081</td><td>£18,451</td><td>£61,181</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>