<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>£19,476</td><td>£19,768</td><td>£20,262</td><td>£20,769</td><td>£21,392</td><td>£101,667</td></tr><tr><td>Total Expenses</td><td>£21,293</td><td>£21,334</td><td>£21,394</td><td>£21,456</td><td>£21,529</td><td>£107,006</td></tr><tr><td>Profit Before Tax</td><td>£-1,817</td><td>£-1,566</td><td>£-1,132</td><td>£-687</td><td>£-137</td><td>£-5,338</td></tr><tr><td>Profit After Tax      </td><td>£-1,817</td><td>£-1,566</td><td>£-1,132</td><td>£-687</td><td>£-137</td><td>£-5,338</td></tr><tr><td>Change In Property Value</td><td>£9,500</td><td>£9,690</td><td>£19,768</td><td>£25,698</td><td>£26,983</td><td>£91,638</td></tr><tr><td>Net Return</td><td>£7,683</td><td>£8,124</td><td>£18,636</td><td>£25,011</td><td>£26,846</td><td>£86,300</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>5%</td><td>5%</td><td>12%</td><td>16%</td><td>17%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>