<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>£28,356</td><td>£28,781</td><td>£29,501</td><td>£30,238</td><td>£31,146</td><td>£148,022</td></tr><tr><td>Total Expenses</td><td>£46,494</td><td>£46,583</td><td>£46,698</td><td>£46,815</td><td>£46,949</td><td>£233,539</td></tr><tr><td>Profit Before Tax</td><td>£-18,138</td><td>£-17,802</td><td>£-17,197</td><td>£-16,577</td><td>£-15,803</td><td>£-85,517</td></tr><tr><td>Profit After Tax      </td><td>£-18,138</td><td>£-17,802</td><td>£-17,197</td><td>£-16,577</td><td>£-15,803</td><td>£-85,517</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>£-18,128</td><td>£-17,791</td><td>£3,803</td><td>£20,909</td><td>£34,080</td><td>£22,873</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>-24%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>9%</td><td>6%</td></tr></tbody></table></div></div></template></turbo-stream>