<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>£39,996</td><td>£40,596</td><td>£41,611</td><td>£42,651</td><td>£43,931</td><td>£208,785</td></tr><tr><td>Total Expenses</td><td>£55,593</td><td>£55,699</td><td>£55,844</td><td>£55,992</td><td>£56,162</td><td>£279,290</td></tr><tr><td>Profit Before Tax</td><td>£-15,597</td><td>£-15,103</td><td>£-14,233</td><td>£-13,341</td><td>£-12,232</td><td>£-70,506</td></tr><tr><td>Profit After Tax      </td><td>£-15,597</td><td>£-15,103</td><td>£-14,233</td><td>£-13,341</td><td>£-12,232</td><td>£-70,506</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>£-15,585</td><td>£-15,091</td><td>£10,768</td><td>£31,285</td><td>£47,153</td><td>£58,530</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-3%</td><td>2%</td><td>7%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>