<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>£44,796</td><td>£45,468</td><td>£46,605</td><td>£47,770</td><td>£49,203</td><td>£233,841</td></tr><tr><td>Total Expenses</td><td>£62,025</td><td>£62,138</td><td>£62,294</td><td>£62,455</td><td>£62,641</td><td>£311,552</td></tr><tr><td>Profit Before Tax</td><td>£-17,229</td><td>£-16,670</td><td>£-15,690</td><td>£-14,685</td><td>£-13,438</td><td>£-77,711</td></tr><tr><td>Profit After Tax      </td><td>£-17,229</td><td>£-16,670</td><td>£-15,690</td><td>£-14,685</td><td>£-13,438</td><td>£-77,711</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,001</td><td>£49,981</td><td>£66,510</td><td>£144,520</td></tr><tr><td>Net Return</td><td>£-17,215</td><td>£-16,656</td><td>£12,311</td><td>£35,296</td><td>£53,073</td><td>£66,809</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>2%</td><td>7%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>