<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>£36,396</td><td>£36,942</td><td>£37,865</td><td>£38,812</td><td>£39,976</td><td>£189,992</td></tr><tr><td>Total Expenses</td><td>£61,185</td><td>£61,285</td><td>£61,421</td><td>£61,559</td><td>£61,718</td><td>£307,167</td></tr><tr><td>Profit Before Tax</td><td>£-24,789</td><td>£-24,343</td><td>£-23,555</td><td>£-22,747</td><td>£-21,742</td><td>£-117,175</td></tr><tr><td>Profit After Tax      </td><td>£-24,789</td><td>£-24,343</td><td>£-23,555</td><td>£-22,747</td><td>£-21,742</td><td>£-117,175</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,001</td><td>£49,981</td><td>£66,510</td><td>£144,520</td></tr><tr><td>Net Return</td><td>£-24,775</td><td>£-24,329</td><td>£4,446</td><td>£27,234</td><td>£44,769</td><td>£27,345</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>5%</td><td>9%</td><td>5%</td></tr></tbody></table></div></div></template></turbo-stream>