<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>£36,804</td><td>£37,356</td><td>£38,290</td><td>£39,247</td><td>£40,425</td><td>£192,122</td></tr><tr><td>Total Expenses</td><td>£51,307</td><td>£51,408</td><td>£51,544</td><td>£51,684</td><td>£51,844</td><td>£257,787</td></tr><tr><td>Profit Before Tax</td><td>£-14,503</td><td>£-14,052</td><td>£-13,254</td><td>£-12,437</td><td>£-11,420</td><td>£-65,665</td></tr><tr><td>Profit After Tax      </td><td>£-14,503</td><td>£-14,052</td><td>£-13,254</td><td>£-12,437</td><td>£-11,420</td><td>£-65,665</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£-14,491</td><td>£-14,040</td><td>£9,746</td><td>£28,619</td><td>£43,214</td><td>£53,048</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-3%</td><td>2%</td><td>7%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>