<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>£25,824</td><td>£26,211</td><td>£26,867</td><td>£27,538</td><td>£28,364</td><td>£134,805</td></tr><tr><td>Total Expenses</td><td>£28,078</td><td>£28,128</td><td>£28,204</td><td>£28,282</td><td>£28,376</td><td>£141,068</td></tr><tr><td>Profit Before Tax</td><td>£-2,254</td><td>£-1,917</td><td>£-1,338</td><td>£-744</td><td>£-11</td><td>£-6,263</td></tr><tr><td>Profit After Tax      </td><td>£-2,254</td><td>£-1,917</td><td>£-1,338</td><td>£-744</td><td>£-11</td><td>£-6,263</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£9,592</td><td>£22,716</td><td>£30,229</td><td>£35,099</td><td>£107,087</td></tr><tr><td>Net Return</td><td>£7,196</td><td>£7,675</td><td>£21,379</td><td>£29,485</td><td>£35,088</td><td>£100,824</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>14%</td><td>17%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>