<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>£15,000</td><td>£15,225</td><td>£15,606</td><td>£15,996</td><td>£16,476</td><td>£78,302</td></tr><tr><td>Total Expenses</td><td>£16,593</td><td>£16,661</td><td>£16,742</td><td>£16,825</td><td>£16,916</td><td>£83,737</td></tr><tr><td>Profit Before Tax</td><td>£-1,593</td><td>£-1,436</td><td>£-1,137</td><td>£-829</td><td>£-440</td><td>£-5,435</td></tr><tr><td>Profit After Tax      </td><td>£-1,593</td><td>£-1,436</td><td>£-1,137</td><td>£-829</td><td>£-440</td><td>£-5,435</td></tr><tr><td>Change In Property Value</td><td>£9,900</td><td>£10,197</td><td>£19,255</td><td>£22,161</td><td>£23,491</td><td>£85,004</td></tr><tr><td>Net Return</td><td>£8,307</td><td>£8,761</td><td>£18,119</td><td>£21,332</td><td>£23,051</td><td>£79,569</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>17%</td><td>21%</td><td>22%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>