<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>£31,728</td><td>£32,204</td><td>£33,009</td><td>£33,834</td><td>£34,849</td><td>£165,624</td></tr><tr><td>Total Expenses</td><td>£51,791</td><td>£51,885</td><td>£52,008</td><td>£52,134</td><td>£52,279</td><td>£260,096</td></tr><tr><td>Profit Before Tax</td><td>£-20,063</td><td>£-19,681</td><td>£-18,999</td><td>£-18,300</td><td>£-17,429</td><td>£-94,472</td></tr><tr><td>Profit After Tax      </td><td>£-20,063</td><td>£-19,681</td><td>£-18,999</td><td>£-18,300</td><td>£-17,429</td><td>£-94,472</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,500</td><td>£41,948</td><td>£55,821</td><td>£121,294</td></tr><tr><td>Net Return</td><td>£-20,051</td><td>£-19,669</td><td>£4,502</td><td>£23,648</td><td>£38,392</td><td>£26,822</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-23%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>9%</td><td>7%</td></tr></tbody></table></div></div></template></turbo-stream>