<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>£41,436</td><td>£42,058</td><td>£43,109</td><td>£44,187</td><td>£45,512</td><td>£216,302</td></tr><tr><td>Total Expenses</td><td>£64,863</td><td>£64,971</td><td>£65,119</td><td>£65,271</td><td>£65,446</td><td>£325,668</td></tr><tr><td>Profit Before Tax</td><td>£-23,427</td><td>£-22,913</td><td>£-22,010</td><td>£-21,084</td><td>£-19,933</td><td>£-109,367</td></tr><tr><td>Profit After Tax      </td><td>£-23,427</td><td>£-22,913</td><td>£-22,010</td><td>£-21,084</td><td>£-19,933</td><td>£-109,367</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,601</td><td>£52,837</td><td>£70,311</td><td>£152,778</td></tr><tr><td>Net Return</td><td>£-23,412</td><td>£-22,898</td><td>£7,591</td><td>£31,753</td><td>£50,378</td><td>£43,411</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-20%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>1%</td><td>6%</td><td>9%</td><td>8%</td></tr></tbody></table></div></div></template></turbo-stream>