<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>£15,131</td><td>£15,195</td><td>£15,269</td><td>£15,345</td><td>£15,427</td><td>£76,367</td></tr><tr><td>Profit Before Tax</td><td>£-2,831</td><td>£-2,710</td><td>£-2,473</td><td>£-2,228</td><td>£-1,917</td><td>£-12,159</td></tr><tr><td>Profit After Tax      </td><td>£-2,831</td><td>£-2,710</td><td>£-2,473</td><td>£-2,228</td><td>£-1,917</td><td>£-12,159</td></tr><tr><td>Change In Property Value</td><td>£4,499</td><td>£4,567</td><td>£10,816</td><td>£14,392</td><td>£16,711</td><td>£50,985</td></tr><tr><td>Net Return</td><td>£1,669</td><td>£1,856</td><td>£8,343</td><td>£12,164</td><td>£14,794</td><td>£38,826</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>