<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>£24,996</td><td>£25,371</td><td>£26,005</td><td>£26,655</td><td>£27,455</td><td>£130,483</td></tr><tr><td>Total Expenses</td><td>£44,175</td><td>£44,258</td><td>£44,364</td><td>£44,473</td><td>£44,596</td><td>£221,867</td></tr><tr><td>Profit Before Tax</td><td>£-19,179</td><td>£-18,887</td><td>£-18,359</td><td>£-17,818</td><td>£-17,141</td><td>£-91,384</td></tr><tr><td>Profit After Tax      </td><td>£-19,179</td><td>£-18,887</td><td>£-18,359</td><td>£-17,818</td><td>£-17,141</td><td>£-91,384</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£-19,169</td><td>£-18,877</td><td>£1,641</td><td>£17,883</td><td>£30,366</td><td>£11,845</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-27%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>0%</td><td>5%</td><td>9%</td><td>3%</td></tr></tbody></table></div></div></template></turbo-stream>