<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>£32,976</td><td>£33,471</td><td>£33,973</td><td>£34,822</td><td>£35,693</td><td>£170,934</td></tr><tr><td>Total Expenses</td><td>£29,055</td><td>£29,117</td><td>£29,177</td><td>£29,273</td><td>£29,371</td><td>£145,993</td></tr><tr><td>Profit Before Tax</td><td>£3,921</td><td>£4,354</td><td>£4,795</td><td>£5,549</td><td>£6,322</td><td>£24,941</td></tr><tr><td>Profit After Tax      </td><td>£3,176</td><td>£3,526</td><td>£3,884</td><td>£4,495</td><td>£5,121</td><td>£20,202</td></tr><tr><td>Change In Property Value</td><td>£23,550</td><td>£44,470</td><td>£51,181</td><td>£54,252</td><td>£43,130</td><td>£216,584</td></tr><tr><td>Net Return</td><td>£26,726</td><td>£47,997</td><td>£55,065</td><td>£58,747</td><td>£48,251</td><td>£236,786</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>18%</td><td>21%</td><td>22%</td><td>18%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>