<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>£37,708</td><td>£37,754</td><td>£37,796</td><td>£37,840</td><td>£37,883</td><td>£188,981</td></tr><tr><td>Profit Before Tax</td><td>£-37,708</td><td>£-37,754</td><td>£-37,796</td><td>£-37,840</td><td>£-37,883</td><td>£-188,981</td></tr><tr><td>Profit After Tax      </td><td>£-37,708</td><td>£-37,754</td><td>£-37,796</td><td>£-37,840</td><td>£-37,883</td><td>£-188,981</td></tr><tr><td>Change In Property Value</td><td>£18,000</td><td>£18,360</td><td>£37,454</td><td>£48,691</td><td>£56,238</td><td>£178,743</td></tr><tr><td>Net Return</td><td>£-19,708</td><td>£-19,394</td><td>£-342</td><td>£10,850</td><td>£18,355</td><td>£-10,238</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>