<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>£13,320</td><td>£13,520</td><td>£13,858</td><td>£14,204</td><td>£14,630</td><td>£69,532</td></tr><tr><td>Total Expenses</td><td>£16,226</td><td>£16,292</td><td>£16,369</td><td>£16,448</td><td>£16,533</td><td>£81,868</td></tr><tr><td>Profit Before Tax</td><td>£-2,906</td><td>£-2,773</td><td>£-2,511</td><td>£-2,243</td><td>£-1,903</td><td>£-12,336</td></tr><tr><td>Profit After Tax      </td><td>£-2,906</td><td>£-2,773</td><td>£-2,511</td><td>£-2,243</td><td>£-1,903</td><td>£-12,336</td></tr><tr><td>Change In Property Value</td><td>£3,250</td><td>£3,283</td><td>£9,946</td><td>£13,659</td><td>£15,981</td><td>£46,119</td></tr><tr><td>Net Return</td><td>£344</td><td>£510</td><td>£7,435</td><td>£11,416</td><td>£14,079</td><td>£33,783</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>0%</td><td>0%</td><td>7%</td><td>11%</td><td>14%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>