<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>£40,882</td><td>£40,928</td><td>£40,970</td><td>£41,014</td><td>£41,057</td><td>£204,851</td></tr><tr><td>Profit Before Tax</td><td>£-40,882</td><td>£-40,928</td><td>£-40,970</td><td>£-41,014</td><td>£-41,057</td><td>£-204,851</td></tr><tr><td>Profit After Tax      </td><td>£-40,882</td><td>£-40,928</td><td>£-40,970</td><td>£-41,014</td><td>£-41,057</td><td>£-204,851</td></tr><tr><td>Change In Property Value</td><td>£19,600</td><td>£19,992</td><td>£40,784</td><td>£53,019</td><td>£61,237</td><td>£194,631</td></tr><tr><td>Net Return</td><td>£-21,282</td><td>£-20,936</td><td>£-187</td><td>£12,004</td><td>£20,180</td><td>£-10,220</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>-1%</td></tr></tbody></table></div></div></template></turbo-stream>