<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>£36,396</td><td>£36,942</td><td>£37,865</td><td>£38,812</td><td>£39,976</td><td>£189,992</td></tr><tr><td>Total Expenses</td><td>£57,217</td><td>£57,318</td><td>£57,453</td><td>£57,592</td><td>£57,751</td><td>£287,330</td></tr><tr><td>Profit Before Tax</td><td>£-20,821</td><td>£-20,376</td><td>£-19,588</td><td>£-18,779</td><td>£-17,774</td><td>£-97,338</td></tr><tr><td>Profit After Tax      </td><td>£-20,821</td><td>£-20,376</td><td>£-19,588</td><td>£-18,779</td><td>£-17,774</td><td>£-97,338</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,001</td><td>£46,411</td><td>£61,760</td><td>£134,197</td></tr><tr><td>Net Return</td><td>£-20,808</td><td>£-20,363</td><td>£6,413</td><td>£27,632</td><td>£43,986</td><td>£36,859</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>