<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>£39,756</td><td>£40,352</td><td>£41,361</td><td>£42,395</td><td>£43,667</td><td>£207,532</td></tr><tr><td>Total Expenses</td><td>£58,545</td><td>£58,651</td><td>£58,794</td><td>£58,942</td><td>£59,112</td><td>£294,043</td></tr><tr><td>Profit Before Tax</td><td>£-18,789</td><td>£-18,298</td><td>£-17,433</td><td>£-16,547</td><td>£-15,445</td><td>£-86,512</td></tr><tr><td>Profit After Tax      </td><td>£-18,789</td><td>£-18,298</td><td>£-17,433</td><td>£-16,547</td><td>£-15,445</td><td>£-86,512</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,501</td><td>£47,303</td><td>£62,947</td><td>£136,778</td></tr><tr><td>Net Return</td><td>£-18,776</td><td>£-18,285</td><td>£9,067</td><td>£30,757</td><td>£47,503</td><td>£50,266</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>10%</td><td>11%</td></tr></tbody></table></div></div></template></turbo-stream>