<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>£19,800</td><td>£20,097</td><td>£20,599</td><td>£21,114</td><td>£21,748</td><td>£103,359</td></tr><tr><td>Total Expenses</td><td>£21,040</td><td>£21,116</td><td>£21,209</td><td>£21,305</td><td>£21,411</td><td>£106,080</td></tr><tr><td>Profit Before Tax</td><td>£-1,240</td><td>£-1,019</td><td>£-610</td><td>£-190</td><td>£337</td><td>£-2,722</td></tr><tr><td>Profit After Tax      </td><td>£-1,240</td><td>£-1,019</td><td>£-610</td><td>£-190</td><td>£337</td><td>£-2,722</td></tr><tr><td>Change In Property Value</td><td>£12,900</td><td>£13,287</td><td>£25,090</td><td>£28,877</td><td>£30,609</td><td>£110,763</td></tr><tr><td>Net Return</td><td>£11,660</td><td>£12,268</td><td>£24,481</td><td>£28,687</td><td>£30,947</td><td>£108,041</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>18%</td><td>21%</td><td>22%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>