<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>£23,425</td><td>£23,471</td><td>£23,513</td><td>£23,557</td><td>£23,600</td><td>£117,566</td></tr><tr><td>Profit Before Tax</td><td>£-23,425</td><td>£-23,471</td><td>£-23,513</td><td>£-23,557</td><td>£-23,600</td><td>£-117,566</td></tr><tr><td>Profit After Tax      </td><td>£-23,425</td><td>£-23,471</td><td>£-23,513</td><td>£-23,557</td><td>£-23,600</td><td>£-117,566</td></tr><tr><td>Change In Property Value</td><td>£10,800</td><td>£11,016</td><td>£22,473</td><td>£29,214</td><td>£33,743</td><td>£107,246</td></tr><tr><td>Net Return</td><td>£-12,625</td><td>£-12,455</td><td>£-1,041</td><td>£5,657</td><td>£10,143</td><td>£-10,320</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>