<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>£26,868</td><td>£27,271</td><td>£27,953</td><td>£28,652</td><td>£29,511</td><td>£140,255</td></tr><tr><td>Total Expenses</td><td>£44,163</td><td>£44,250</td><td>£44,361</td><td>£44,475</td><td>£44,603</td><td>£221,852</td></tr><tr><td>Profit Before Tax</td><td>£-17,295</td><td>£-16,979</td><td>£-16,408</td><td>£-15,823</td><td>£-15,092</td><td>£-81,597</td></tr><tr><td>Profit After Tax      </td><td>£-17,295</td><td>£-16,979</td><td>£-16,408</td><td>£-15,823</td><td>£-15,092</td><td>£-81,597</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,900</td><td>£35,522</td><td>£47,270</td><td>£102,712</td></tr><tr><td>Net Return</td><td>£-17,285</td><td>£-16,969</td><td>£3,492</td><td>£19,699</td><td>£32,178</td><td>£21,115</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>