<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>£27,000</td><td>£27,405</td><td>£28,090</td><td>£28,792</td><td>£29,656</td><td>£140,944</td></tr><tr><td>Total Expenses</td><td>£44,375</td><td>£44,462</td><td>£44,573</td><td>£44,687</td><td>£44,816</td><td>£222,913</td></tr><tr><td>Profit Before Tax</td><td>£-17,375</td><td>£-17,057</td><td>£-16,483</td><td>£-15,895</td><td>£-15,160</td><td>£-81,969</td></tr><tr><td>Profit After Tax      </td><td>£-17,375</td><td>£-17,057</td><td>£-16,483</td><td>£-15,895</td><td>£-15,160</td><td>£-81,969</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£-17,365</td><td>£-17,046</td><td>£3,518</td><td>£19,806</td><td>£32,348</td><td>£21,260</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>