<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>£36,252</td><td>£36,796</td><td>£37,716</td><td>£38,659</td><td>£39,818</td><td>£189,240</td></tr><tr><td>Total Expenses</td><td>£55,219</td><td>£55,319</td><td>£55,454</td><td>£55,592</td><td>£55,751</td><td>£277,336</td></tr><tr><td>Profit Before Tax</td><td>£-18,967</td><td>£-18,524</td><td>£-17,739</td><td>£-16,934</td><td>£-15,933</td><td>£-88,096</td></tr><tr><td>Profit After Tax      </td><td>£-18,967</td><td>£-18,524</td><td>£-17,739</td><td>£-16,934</td><td>£-15,933</td><td>£-88,096</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,001</td><td>£44,626</td><td>£59,384</td><td>£129,036</td></tr><tr><td>Net Return</td><td>£-18,954</td><td>£-18,511</td><td>£7,262</td><td>£27,692</td><td>£43,452</td><td>£40,940</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>2%</td><td>6%</td><td>10%</td><td>9%</td></tr></tbody></table></div></div></template></turbo-stream>