<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>£38,699</td><td>£38,745</td><td>£38,788</td><td>£38,832</td><td>£38,875</td><td>£193,940</td></tr><tr><td>Profit Before Tax</td><td>£-38,699</td><td>£-38,745</td><td>£-38,788</td><td>£-38,832</td><td>£-38,875</td><td>£-193,940</td></tr><tr><td>Profit After Tax      </td><td>£-38,699</td><td>£-38,745</td><td>£-38,788</td><td>£-38,832</td><td>£-38,875</td><td>£-193,940</td></tr><tr><td>Change In Property Value</td><td>£18,500</td><td>£18,870</td><td>£38,495</td><td>£50,043</td><td>£57,800</td><td>£183,708</td></tr><tr><td>Net Return</td><td>£-20,199</td><td>£-19,875</td><td>£-294</td><td>£11,211</td><td>£18,925</td><td>£-10,232</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>-31%</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>