<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>£33,600</td><td>£34,104</td><td>£34,957</td><td>£35,831</td><td>£36,905</td><td>£175,397</td></tr><tr><td>Total Expenses</td><td>£52,970</td><td>£53,066</td><td>£53,195</td><td>£53,326</td><td>£53,476</td><td>£266,033</td></tr><tr><td>Profit Before Tax</td><td>£-19,370</td><td>£-18,962</td><td>£-18,238</td><td>£-17,495</td><td>£-16,571</td><td>£-90,636</td></tr><tr><td>Profit After Tax      </td><td>£-19,370</td><td>£-18,962</td><td>£-18,238</td><td>£-17,495</td><td>£-16,571</td><td>£-90,636</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,000</td><td>£42,841</td><td>£57,009</td><td>£123,874</td></tr><tr><td>Net Return</td><td>£-19,358</td><td>£-18,950</td><td>£5,762</td><td>£25,345</td><td>£40,438</td><td>£33,238</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-4%</td><td>1%</td><td>6%</td><td>10%</td><td>8%</td></tr></tbody></table></div></div></template></turbo-stream>