<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>£49,176</td><td>£49,914</td><td>£51,161</td><td>£52,441</td><td>£54,014</td><td>£256,705</td></tr><tr><td>Total Expenses</td><td>£64,533</td><td>£64,619</td><td>£64,754</td><td>£64,893</td><td>£65,061</td><td>£323,860</td></tr><tr><td>Profit Before Tax</td><td>£-15,357</td><td>£-14,705</td><td>£-13,593</td><td>£-12,452</td><td>£-11,047</td><td>£-67,155</td></tr><tr><td>Profit After Tax      </td><td>£-15,357</td><td>£-14,705</td><td>£-13,593</td><td>£-12,452</td><td>£-11,047</td><td>£-67,155</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,801</td><td>£53,194</td><td>£70,786</td><td>£153,811</td></tr><tr><td>Net Return</td><td>£-15,342</td><td>£-14,690</td><td>£16,208</td><td>£40,742</td><td>£59,739</td><td>£86,656</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>11%</td><td>16%</td></tr></tbody></table></div></div></template></turbo-stream>