<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>£35,196</td><td>£35,724</td><td>£36,617</td><td>£37,532</td><td>£38,658</td><td>£183,728</td></tr><tr><td>Total Expenses</td><td>£49,162</td><td>£49,261</td><td>£49,393</td><td>£49,529</td><td>£49,684</td><td>£247,029</td></tr><tr><td>Profit Before Tax</td><td>£-13,966</td><td>£-13,537</td><td>£-12,776</td><td>£-11,996</td><td>£-11,025</td><td>£-63,301</td></tr><tr><td>Profit After Tax      </td><td>£-13,966</td><td>£-13,537</td><td>£-12,776</td><td>£-11,996</td><td>£-11,025</td><td>£-63,301</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,000</td><td>£39,271</td><td>£52,258</td><td>£113,551</td></tr><tr><td>Net Return</td><td>£-13,955</td><td>£-13,526</td><td>£9,224</td><td>£27,275</td><td>£41,233</td><td>£50,251</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>