<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>£17,496</td><td>£17,758</td><td>£18,202</td><td>£18,657</td><td>£19,217</td><td>£91,331</td></tr><tr><td>Total Expenses</td><td>£22,087</td><td>£22,125</td><td>£22,180</td><td>£22,236</td><td>£22,303</td><td>£110,931</td></tr><tr><td>Profit Before Tax</td><td>£-4,591</td><td>£-4,366</td><td>£-3,978</td><td>£-3,579</td><td>£-3,086</td><td>£-19,600</td></tr><tr><td>Profit After Tax      </td><td>£-4,591</td><td>£-4,366</td><td>£-3,978</td><td>£-3,579</td><td>£-3,086</td><td>£-19,600</td></tr><tr><td>Change In Property Value</td><td>£17,500</td><td>£18,113</td><td>£29,459</td><td>£33,904</td><td>£35,939</td><td>£134,914</td></tr><tr><td>Net Return</td><td>£12,909</td><td>£13,746</td><td>£25,481</td><td>£30,325</td><td>£32,853</td><td>£115,314</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>16%</td><td>19%</td><td>20%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>