<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>£29,700</td><td>£30,145</td><td>£30,899</td><td>£31,672</td><td>£32,622</td><td>£155,038</td></tr><tr><td>Total Expenses</td><td>£48,613</td><td>£48,703</td><td>£48,821</td><td>£48,942</td><td>£49,080</td><td>£244,160</td></tr><tr><td>Profit Before Tax</td><td>£-18,913</td><td>£-18,558</td><td>£-17,922</td><td>£-17,271</td><td>£-16,458</td><td>£-89,122</td></tr><tr><td>Profit After Tax      </td><td>£-18,913</td><td>£-18,558</td><td>£-17,922</td><td>£-17,271</td><td>£-16,458</td><td>£-89,122</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,000</td><td>£39,271</td><td>£52,258</td><td>£113,551</td></tr><tr><td>Net Return</td><td>£-18,902</td><td>£-18,547</td><td>£4,078</td><td>£22,000</td><td>£35,800</td><td>£24,430</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-23%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>9%</td><td>6%</td></tr></tbody></table></div></div></template></turbo-stream>