<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>£12,300</td><td>£12,485</td><td>£12,797</td><td>£13,117</td><td>£13,510</td><td>£64,208</td></tr><tr><td>Total Expenses</td><td>£15,133</td><td>£15,197</td><td>£15,271</td><td>£15,347</td><td>£15,429</td><td>£76,377</td></tr><tr><td>Profit Before Tax</td><td>£-2,833</td><td>£-2,712</td><td>£-2,475</td><td>£-2,230</td><td>£-1,919</td><td>£-12,169</td></tr><tr><td>Profit After Tax      </td><td>£-2,833</td><td>£-2,712</td><td>£-2,475</td><td>£-2,230</td><td>£-1,919</td><td>£-12,169</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,568</td><td>£10,817</td><td>£14,395</td><td>£16,714</td><td>£50,994</td></tr><tr><td>Net Return</td><td>£1,668</td><td>£1,855</td><td>£8,343</td><td>£12,164</td><td>£14,795</td><td>£38,825</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>2%</td><td>2%</td><td>9%</td><td>13%</td><td>16%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>