<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>£20,064</td><td>£20,365</td><td>£20,874</td><td>£21,396</td><td>£22,038</td><td>£104,737</td></tr><tr><td>Total Expenses</td><td>£21,927</td><td>£21,969</td><td>£22,031</td><td>£22,094</td><td>£22,169</td><td>£110,189</td></tr><tr><td>Profit Before Tax</td><td>£-1,863</td><td>£-1,604</td><td>£-1,156</td><td>£-698</td><td>£-131</td><td>£-5,452</td></tr><tr><td>Profit After Tax      </td><td>£-1,863</td><td>£-1,604</td><td>£-1,156</td><td>£-698</td><td>£-131</td><td>£-5,452</td></tr><tr><td>Change In Property Value</td><td>£7,343</td><td>£7,453</td><td>£17,650</td><td>£23,488</td><td>£27,272</td><td>£83,205</td></tr><tr><td>Net Return</td><td>£5,479</td><td>£5,849</td><td>£16,494</td><td>£22,790</td><td>£27,141</td><td>£77,752</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>49%</td></tr></tbody></table></div></div></template></turbo-stream>