<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>£36,775</td><td>£36,821</td><td>£36,864</td><td>£36,908</td><td>£36,951</td><td>£184,319</td></tr><tr><td>Profit Before Tax</td><td>£-36,775</td><td>£-36,821</td><td>£-36,864</td><td>£-36,908</td><td>£-36,951</td><td>£-184,319</td></tr><tr><td>Profit After Tax      </td><td>£-36,775</td><td>£-36,821</td><td>£-36,864</td><td>£-36,908</td><td>£-36,951</td><td>£-184,319</td></tr><tr><td>Change In Property Value</td><td>£17,530</td><td>£17,881</td><td>£36,476</td><td>£47,419</td><td>£54,769</td><td>£174,076</td></tr><tr><td>Net Return</td><td>£-19,245</td><td>£-18,941</td><td>£-388</td><td>£10,511</td><td>£17,819</td><td>£-10,243</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>