<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>£20,292</td><td>£20,596</td><td>£21,111</td><td>£21,639</td><td>£22,288</td><td>£105,927</td></tr><tr><td>Total Expenses</td><td>£23,668</td><td>£23,745</td><td>£23,839</td><td>£23,936</td><td>£24,043</td><td>£119,232</td></tr><tr><td>Profit Before Tax</td><td>£-3,376</td><td>£-3,148</td><td>£-2,728</td><td>£-2,297</td><td>£-1,755</td><td>£-13,305</td></tr><tr><td>Profit After Tax      </td><td>£-3,376</td><td>£-3,148</td><td>£-2,728</td><td>£-2,297</td><td>£-1,755</td><td>£-13,305</td></tr><tr><td>Change In Property Value</td><td>£7,425</td><td>£7,536</td><td>£17,849</td><td>£23,751</td><td>£27,578</td><td>£84,140</td></tr><tr><td>Net Return</td><td>£4,049</td><td>£4,388</td><td>£15,121</td><td>£21,455</td><td>£25,823</td><td>£70,835</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>13%</td><td>16%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>