<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>£25,656</td><td>£26,041</td><td>£26,692</td><td>£27,359</td><td>£28,180</td><td>£133,928</td></tr><tr><td>Total Expenses</td><td>£42,257</td><td>£42,341</td><td>£42,449</td><td>£42,560</td><td>£42,685</td><td>£212,292</td></tr><tr><td>Profit Before Tax</td><td>£-16,601</td><td>£-16,300</td><td>£-15,758</td><td>£-15,201</td><td>£-14,505</td><td>£-78,365</td></tr><tr><td>Profit After Tax      </td><td>£-16,601</td><td>£-16,300</td><td>£-15,758</td><td>£-15,201</td><td>£-14,505</td><td>£-78,365</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,000</td><td>£33,916</td><td>£45,132</td><td>£98,067</td></tr><tr><td>Net Return</td><td>£-16,591</td><td>£-16,291</td><td>£3,243</td><td>£18,715</td><td>£30,627</td><td>£19,703</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>-24%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>10%</td><td>6%</td></tr></tbody></table></div></div></template></turbo-stream>