<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>£50,004</td><td>£50,754</td><td>£51,515</td><td>£52,803</td><td>£54,123</td><td>£259,200</td></tr><tr><td>Total Expenses</td><td>£45,719</td><td>£45,807</td><td>£45,893</td><td>£46,032</td><td>£46,175</td><td>£229,626</td></tr><tr><td>Profit Before Tax</td><td>£4,285</td><td>£4,947</td><td>£5,622</td><td>£6,771</td><td>£7,948</td><td>£29,574</td></tr><tr><td>Profit After Tax      </td><td>£3,471</td><td>£4,007</td><td>£4,554</td><td>£5,484</td><td>£6,438</td><td>£23,955</td></tr><tr><td>Change In Property Value</td><td>£18,750</td><td>£44,406</td><td>£59,092</td><td>£68,612</td><td>£50,430</td><td>£241,291</td></tr><tr><td>Net Return</td><td>£22,221</td><td>£48,414</td><td>£63,646</td><td>£74,097</td><td>£56,868</td><td>£265,246</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>14%</td><td>17%</td><td>13%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>