<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>£24,178</td><td>£24,224</td><td>£24,267</td><td>£24,311</td><td>£24,354</td><td>£121,335</td></tr><tr><td>Profit Before Tax</td><td>£-24,178</td><td>£-24,224</td><td>£-24,267</td><td>£-24,311</td><td>£-24,354</td><td>£-121,335</td></tr><tr><td>Profit After Tax      </td><td>£-24,178</td><td>£-24,224</td><td>£-24,267</td><td>£-24,311</td><td>£-24,354</td><td>£-121,335</td></tr><tr><td>Change In Property Value</td><td>£11,180</td><td>£11,404</td><td>£23,263</td><td>£30,242</td><td>£34,930</td><td>£111,019</td></tr><tr><td>Net Return</td><td>£-12,998</td><td>£-12,821</td><td>£-1,004</td><td>£5,931</td><td>£10,576</td><td>£-10,316</td></tr><tr><td>Return From Rental Income (%)</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-35%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>0%</td><td>2%</td><td>3%</td><td>-3%</td></tr></tbody></table></div></div></template></turbo-stream>