<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>£24,696</td><td>£25,066</td><td>£25,693</td><td>£26,335</td><td>£27,125</td><td>£128,916</td></tr><tr><td>Total Expenses</td><td>£42,161</td><td>£42,244</td><td>£42,350</td><td>£42,458</td><td>£42,579</td><td>£211,791</td></tr><tr><td>Profit Before Tax</td><td>£-17,465</td><td>£-17,177</td><td>£-16,656</td><td>£-16,122</td><td>£-15,454</td><td>£-82,875</td></tr><tr><td>Profit After Tax      </td><td>£-17,465</td><td>£-17,177</td><td>£-16,656</td><td>£-16,122</td><td>£-15,454</td><td>£-82,875</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,000</td><td>£33,916</td><td>£45,132</td><td>£98,067</td></tr><tr><td>Net Return</td><td>£-17,455</td><td>£-17,168</td><td>£2,344</td><td>£17,793</td><td>£29,678</td><td>£15,192</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-26%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>9%</td><td>5%</td></tr></tbody></table></div></div></template></turbo-stream>