<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>£22,596</td><td>£22,935</td><td>£23,508</td><td>£24,096</td><td>£24,819</td><td>£117,954</td></tr><tr><td>Total Expenses</td><td>£26,676</td><td>£26,756</td><td>£26,856</td><td>£26,959</td><td>£27,074</td><td>£134,321</td></tr><tr><td>Profit Before Tax</td><td>£-4,080</td><td>£-3,821</td><td>£-3,348</td><td>£-2,863</td><td>£-2,255</td><td>£-16,366</td></tr><tr><td>Profit After Tax      </td><td>£-4,080</td><td>£-3,821</td><td>£-3,348</td><td>£-2,863</td><td>£-2,255</td><td>£-16,366</td></tr><tr><td>Change In Property Value</td><td>£19,775</td><td>£20,467</td><td>£33,288</td><td>£38,312</td><td>£40,611</td><td>£152,453</td></tr><tr><td>Net Return</td><td>£15,695</td><td>£16,646</td><td>£29,940</td><td>£35,449</td><td>£38,356</td><td>£136,086</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>-9%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>16%</td><td>19%</td><td>21%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>