<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>£12,912</td><td>£13,106</td><td>£13,433</td><td>£13,769</td><td>£14,182</td><td>£67,402</td></tr><tr><td>Total Expenses</td><td>£15,789</td><td>£15,854</td><td>£15,930</td><td>£16,007</td><td>£16,091</td><td>£79,672</td></tr><tr><td>Profit Before Tax</td><td>£-2,877</td><td>£-2,749</td><td>£-2,497</td><td>£-2,238</td><td>£-1,909</td><td>£-12,269</td></tr><tr><td>Profit After Tax      </td><td>£-2,877</td><td>£-2,749</td><td>£-2,497</td><td>£-2,238</td><td>£-1,909</td><td>£-12,269</td></tr><tr><td>Change In Property Value</td><td>£4,725</td><td>£4,796</td><td>£11,358</td><td>£15,115</td><td>£17,550</td><td>£53,543</td></tr><tr><td>Net Return</td><td>£1,848</td><td>£2,047</td><td>£8,862</td><td>£12,876</td><td>£15,641</td><td>£41,274</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>-12%</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>