<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>£38,076</td><td>£38,647</td><td>£39,613</td><td>£40,604</td><td>£41,822</td><td>£198,762</td></tr><tr><td>Total Expenses</td><td>£53,021</td><td>£53,124</td><td>£53,264</td><td>£53,406</td><td>£53,571</td><td>£266,386</td></tr><tr><td>Profit Before Tax</td><td>£-14,945</td><td>£-14,477</td><td>£-13,650</td><td>£-12,803</td><td>£-11,749</td><td>£-67,624</td></tr><tr><td>Profit After Tax      </td><td>£-14,945</td><td>£-14,477</td><td>£-13,650</td><td>£-12,803</td><td>£-11,749</td><td>£-67,624</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,800</td><td>£42,484</td><td>£56,534</td><td>£122,842</td></tr><tr><td>Net Return</td><td>£-14,933</td><td>£-14,465</td><td>£10,150</td><td>£29,681</td><td>£44,785</td><td>£55,218</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>