<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>£35,004</td><td>£35,529</td><td>£36,417</td><td>£37,328</td><td>£38,448</td><td>£182,726</td></tr><tr><td>Total Expenses</td><td>£55,094</td><td>£55,193</td><td>£55,324</td><td>£55,459</td><td>£55,614</td><td>£276,685</td></tr><tr><td>Profit Before Tax</td><td>£-20,090</td><td>£-19,664</td><td>£-18,907</td><td>£-18,132</td><td>£-17,166</td><td>£-93,959</td></tr><tr><td>Profit After Tax      </td><td>£-20,090</td><td>£-19,664</td><td>£-18,907</td><td>£-18,132</td><td>£-17,166</td><td>£-93,959</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,001</td><td>£44,626</td><td>£59,384</td><td>£129,036</td></tr><tr><td>Net Return</td><td>£-20,078</td><td>£-19,651</td><td>£6,093</td><td>£26,494</td><td>£42,218</td><td>£35,077</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>