<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>£26,196</td><td>£26,589</td><td>£27,254</td><td>£27,935</td><td>£28,773</td><td>£136,747</td></tr><tr><td>Total Expenses</td><td>£43,104</td><td>£43,190</td><td>£43,299</td><td>£43,411</td><td>£43,538</td><td>£216,542</td></tr><tr><td>Profit Before Tax</td><td>£-16,908</td><td>£-16,601</td><td>£-16,045</td><td>£-15,476</td><td>£-14,764</td><td>£-79,795</td></tr><tr><td>Profit After Tax      </td><td>£-16,908</td><td>£-16,601</td><td>£-16,045</td><td>£-15,476</td><td>£-14,764</td><td>£-79,795</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,400</td><td>£34,630</td><td>£46,082</td><td>£100,132</td></tr><tr><td>Net Return</td><td>£-16,899</td><td>£-16,591</td><td>£3,355</td><td>£19,154</td><td>£31,318</td><td>£20,337</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-24%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>9%</td><td>6%</td></tr></tbody></table></div></div></template></turbo-stream>