<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>£22,500</td><td>£22,837</td><td>£23,408</td><td>£23,994</td><td>£24,713</td><td>£117,453</td></tr><tr><td>Total Expenses</td><td>£39,958</td><td>£40,037</td><td>£40,137</td><td>£40,240</td><td>£40,354</td><td>£200,726</td></tr><tr><td>Profit Before Tax</td><td>£-17,458</td><td>£-17,200</td><td>£-16,729</td><td>£-16,246</td><td>£-15,641</td><td>£-83,273</td></tr><tr><td>Profit After Tax      </td><td>£-17,458</td><td>£-17,200</td><td>£-16,729</td><td>£-16,246</td><td>£-15,641</td><td>£-83,273</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,000</td><td>£32,131</td><td>£42,757</td><td>£92,906</td></tr><tr><td>Net Return</td><td>£-17,449</td><td>£-17,191</td><td>£1,271</td><td>£15,885</td><td>£27,116</td><td>£9,633</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-27%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>0%</td><td>5%</td><td>9%</td><td>3%</td></tr></tbody></table></div></div></template></turbo-stream>