<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>£39,000</td><td>£39,585</td><td>£40,575</td><td>£41,589</td><td>£42,837</td><td>£203,585</td></tr><tr><td>Total Expenses</td><td>£65,413</td><td>£65,517</td><td>£65,659</td><td>£65,804</td><td>£65,972</td><td>£328,364</td></tr><tr><td>Profit Before Tax</td><td>£-26,413</td><td>£-25,932</td><td>£-25,084</td><td>£-24,215</td><td>£-23,135</td><td>£-124,779</td></tr><tr><td>Profit After Tax      </td><td>£-26,413</td><td>£-25,932</td><td>£-25,084</td><td>£-24,215</td><td>£-23,135</td><td>£-124,779</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£30,001</td><td>£53,551</td><td>£71,261</td><td>£154,843</td></tr><tr><td>Net Return</td><td>£-26,398</td><td>£-25,917</td><td>£4,916</td><td>£29,336</td><td>£48,126</td><td>£30,064</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-23%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>5%</td><td>9%</td><td>6%</td></tr></tbody></table></div></div></template></turbo-stream>