<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>£27,300</td><td>£27,710</td><td>£28,402</td><td>£29,112</td><td>£29,986</td><td>£142,510</td></tr><tr><td>Total Expenses</td><td>£43,413</td><td>£43,500</td><td>£43,612</td><td>£43,727</td><td>£43,857</td><td>£218,110</td></tr><tr><td>Profit Before Tax</td><td>£-16,113</td><td>£-15,791</td><td>£-15,210</td><td>£-14,615</td><td>£-13,872</td><td>£-75,600</td></tr><tr><td>Profit After Tax      </td><td>£-16,113</td><td>£-15,791</td><td>£-15,210</td><td>£-14,615</td><td>£-13,872</td><td>£-75,600</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,500</td><td>£34,808</td><td>£46,320</td><td>£100,648</td></tr><tr><td>Net Return</td><td>£-16,103</td><td>£-15,781</td><td>£4,290</td><td>£20,193</td><td>£32,448</td><td>£25,048</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-23%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>10%</td><td>8%</td></tr></tbody></table></div></div></template></turbo-stream>