<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>£0</td><td>£0</td><td>£0</td><td>£0</td><td>£0</td><td>£0</td></tr><tr><td>Total Expenses</td><td>£39,096</td><td>£39,142</td><td>£39,185</td><td>£39,229</td><td>£39,272</td><td>£195,924</td></tr><tr><td>Profit Before Tax</td><td>£-39,096</td><td>£-39,142</td><td>£-39,185</td><td>£-39,229</td><td>£-39,272</td><td>£-195,924</td></tr><tr><td>Profit After Tax      </td><td>£-39,096</td><td>£-39,142</td><td>£-39,185</td><td>£-39,229</td><td>£-39,272</td><td>£-195,924</td></tr><tr><td>Change In Property Value</td><td>£18,700</td><td>£19,074</td><td>£38,911</td><td>£50,584</td><td>£58,425</td><td>£185,694</td></tr><tr><td>Net Return</td><td>£-20,396</td><td>£-20,068</td><td>£-274</td><td>£11,355</td><td>£19,153</td><td>£-10,230</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-30%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>0%</td><td>2%</td><td>3%</td><td>-2%</td></tr></tbody></table></div></div></template></turbo-stream>