<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>£39,060</td><td>£39,646</td><td>£40,637</td><td>£41,653</td><td>£42,903</td><td>£203,898</td></tr><tr><td>Total Expenses</td><td>£61,253</td><td>£61,357</td><td>£61,499</td><td>£61,645</td><td>£61,812</td><td>£307,566</td></tr><tr><td>Profit Before Tax</td><td>£-22,193</td><td>£-21,711</td><td>£-20,862</td><td>£-19,992</td><td>£-18,910</td><td>£-103,668</td></tr><tr><td>Profit After Tax      </td><td>£-22,193</td><td>£-21,711</td><td>£-20,862</td><td>£-19,992</td><td>£-18,910</td><td>£-103,668</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,901</td><td>£49,802</td><td>£66,273</td><td>£144,004</td></tr><tr><td>Net Return</td><td>£-22,179</td><td>£-21,697</td><td>£7,038</td><td>£29,811</td><td>£47,363</td><td>£40,336</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>1%</td><td>6%</td><td>9%</td><td>8%</td></tr></tbody></table></div></div></template></turbo-stream>