<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>£14,352</td><td>£14,567</td><td>£14,931</td><td>£15,305</td><td>£15,764</td><td>£74,919</td></tr><tr><td>Total Expenses</td><td>£17,321</td><td>£17,389</td><td>£17,468</td><td>£17,550</td><td>£17,638</td><td>£87,366</td></tr><tr><td>Profit Before Tax</td><td>£-2,969</td><td>£-2,822</td><td>£-2,537</td><td>£-2,245</td><td>£-1,874</td><td>£-12,447</td></tr><tr><td>Profit After Tax      </td><td>£-2,969</td><td>£-2,822</td><td>£-2,537</td><td>£-2,245</td><td>£-1,874</td><td>£-12,447</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,329</td><td>£12,620</td><td>£16,794</td><td>£19,500</td><td>£59,493</td></tr><tr><td>Net Return</td><td>£2,281</td><td>£2,507</td><td>£10,083</td><td>£14,549</td><td>£17,625</td><td>£47,046</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</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>