<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>£39,493</td><td>£39,539</td><td>£39,582</td><td>£39,626</td><td>£39,668</td><td>£197,908</td></tr><tr><td>Profit Before Tax</td><td>£-39,493</td><td>£-39,539</td><td>£-39,582</td><td>£-39,626</td><td>£-39,668</td><td>£-197,908</td></tr><tr><td>Profit After Tax      </td><td>£-39,493</td><td>£-39,539</td><td>£-39,582</td><td>£-39,626</td><td>£-39,668</td><td>£-197,908</td></tr><tr><td>Change In Property Value</td><td>£18,900</td><td>£19,278</td><td>£39,327</td><td>£51,125</td><td>£59,050</td><td>£187,680</td></tr><tr><td>Net Return</td><td>£-20,593</td><td>£-20,261</td><td>£-255</td><td>£11,500</td><td>£19,381</td><td>£-10,228</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>-2%</td></tr></tbody></table></div></div></template></turbo-stream>