<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>£16,404</td><td>£16,650</td><td>£17,066</td><td>£17,493</td><td>£18,018</td><td>£85,631</td></tr><tr><td>Total Expenses</td><td>£19,510</td><td>£19,581</td><td>£19,666</td><td>£19,752</td><td>£19,847</td><td>£98,356</td></tr><tr><td>Profit Before Tax</td><td>£-3,106</td><td>£-2,931</td><td>£-2,599</td><td>£-2,259</td><td>£-1,829</td><td>£-12,725</td></tr><tr><td>Profit After Tax      </td><td>£-3,106</td><td>£-2,931</td><td>£-2,599</td><td>£-2,259</td><td>£-1,829</td><td>£-12,725</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,090</td><td>£14,423</td><td>£19,193</td><td>£22,285</td><td>£67,992</td></tr><tr><td>Net Return</td><td>£2,894</td><td>£3,159</td><td>£11,824</td><td>£16,934</td><td>£20,456</td><td>£55,266</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>13%</td><td>16%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>