<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>£5,040</td><td>£5,116</td><td>£5,243</td><td>£5,375</td><td>£5,536</td><td>£26,309</td></tr><tr><td>Total Expenses</td><td>£8,146</td><td>£8,165</td><td>£8,188</td><td>£8,212</td><td>£8,239</td><td>£40,949</td></tr><tr><td>Profit Before Tax</td><td>£-3,106</td><td>£-3,049</td><td>£-2,945</td><td>£-2,838</td><td>£-2,703</td><td>£-14,640</td></tr><tr><td>Profit After Tax      </td><td>£-3,106</td><td>£-3,049</td><td>£-2,945</td><td>£-2,838</td><td>£-2,703</td><td>£-14,640</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£6,521</td><td>£10,605</td><td>£12,206</td><td>£12,938</td><td>£48,569</td></tr><tr><td>Net Return</td><td>£3,195</td><td>£3,472</td><td>£7,661</td><td>£9,368</td><td>£10,235</td><td>£33,929</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-27%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>14%</td><td>17%</td><td>19%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>