<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>£36,252</td><td>£36,796</td><td>£37,716</td><td>£38,659</td><td>£39,818</td><td>£189,240</td></tr><tr><td>Total Expenses</td><td>£63,154</td><td>£63,254</td><td>£63,389</td><td>£63,527</td><td>£63,686</td><td>£317,011</td></tr><tr><td>Profit Before Tax</td><td>£-26,902</td><td>£-26,459</td><td>£-25,674</td><td>£-24,869</td><td>£-23,868</td><td>£-127,771</td></tr><tr><td>Profit After Tax      </td><td>£-26,902</td><td>£-26,459</td><td>£-25,674</td><td>£-24,869</td><td>£-23,868</td><td>£-127,771</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,001</td><td>£51,766</td><td>£68,886</td><td>£149,681</td></tr><tr><td>Net Return</td><td>£-26,887</td><td>£-26,444</td><td>£3,327</td><td>£26,897</td><td>£45,018</td><td>£21,911</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>5%</td><td>9%</td><td>4%</td></tr></tbody></table></div></div></template></turbo-stream>