<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>£31,248</td><td>£31,717</td><td>£32,510</td><td>£33,322</td><td>£34,322</td><td>£163,119</td></tr><tr><td>Total Expenses</td><td>£54,719</td><td>£54,811</td><td>£54,934</td><td>£55,059</td><td>£55,201</td><td>£274,724</td></tr><tr><td>Profit Before Tax</td><td>£-23,471</td><td>£-23,095</td><td>£-22,424</td><td>£-21,736</td><td>£-20,879</td><td>£-111,605</td></tr><tr><td>Profit After Tax      </td><td>£-23,471</td><td>£-23,095</td><td>£-22,424</td><td>£-21,736</td><td>£-20,879</td><td>£-111,605</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,001</td><td>£44,626</td><td>£59,384</td><td>£129,036</td></tr><tr><td>Net Return</td><td>£-23,458</td><td>£-23,082</td><td>£2,576</td><td>£22,889</td><td>£38,505</td><td>£17,431</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>-25%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>5%</td><td>9%</td><td>4%</td></tr></tbody></table></div></div></template></turbo-stream>