<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>£41,436</td><td>£42,058</td><td>£43,109</td><td>£44,187</td><td>£45,512</td><td>£216,302</td></tr><tr><td>Total Expenses</td><td>£57,523</td><td>£57,631</td><td>£57,779</td><td>£57,931</td><td>£58,106</td><td>£288,969</td></tr><tr><td>Profit Before Tax</td><td>£-16,087</td><td>£-15,573</td><td>£-14,670</td><td>£-13,744</td><td>£-12,594</td><td>£-72,668</td></tr><tr><td>Profit After Tax      </td><td>£-16,087</td><td>£-15,573</td><td>£-14,670</td><td>£-13,744</td><td>£-12,594</td><td>£-72,668</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,901</td><td>£46,232</td><td>£61,522</td><td>£133,681</td></tr><tr><td>Net Return</td><td>£-16,074</td><td>£-15,560</td><td>£11,231</td><td>£32,489</td><td>£48,929</td><td>£61,013</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>-16%</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>