<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>£43,500</td><td>£44,152</td><td>£45,256</td><td>£46,388</td><td>£47,779</td><td>£227,076</td></tr><tr><td>Total Expenses</td><td>£63,879</td><td>£63,990</td><td>£64,143</td><td>£64,300</td><td>£64,482</td><td>£320,795</td></tr><tr><td>Profit Before Tax</td><td>£-20,379</td><td>£-19,838</td><td>£-18,887</td><td>£-17,913</td><td>£-16,703</td><td>£-93,719</td></tr><tr><td>Profit After Tax      </td><td>£-20,379</td><td>£-19,838</td><td>£-18,887</td><td>£-17,913</td><td>£-16,703</td><td>£-93,719</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,001</td><td>£51,766</td><td>£68,886</td><td>£149,681</td></tr><tr><td>Net Return</td><td>£-20,364</td><td>£-19,823</td><td>£10,114</td><td>£33,853</td><td>£52,183</td><td>£55,963</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>6%</td><td>10%</td><td>11%</td></tr></tbody></table></div></div></template></turbo-stream>