<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>£27,300</td><td>£27,710</td><td>£28,402</td><td>£29,112</td><td>£29,986</td><td>£142,510</td></tr><tr><td>Total Expenses</td><td>£46,389</td><td>£46,476</td><td>£46,588</td><td>£46,703</td><td>£46,833</td><td>£232,988</td></tr><tr><td>Profit Before Tax</td><td>£-19,089</td><td>£-18,766</td><td>£-18,186</td><td>£-17,591</td><td>£-16,847</td><td>£-90,478</td></tr><tr><td>Profit After Tax      </td><td>£-19,089</td><td>£-18,766</td><td>£-18,186</td><td>£-17,591</td><td>£-16,847</td><td>£-90,478</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,000</td><td>£37,486</td><td>£49,883</td><td>£108,390</td></tr><tr><td>Net Return</td><td>£-19,078</td><td>£-18,756</td><td>£2,815</td><td>£19,895</td><td>£33,036</td><td>£17,912</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>-25%</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>