<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>£32,244</td><td>£32,728</td><td>£33,219</td><td>£34,049</td><td>£34,900</td><td>£167,140</td></tr><tr><td>Total Expenses</td><td>£29,356</td><td>£29,454</td><td>£29,544</td><td>£29,669</td><td>£29,797</td><td>£147,820</td></tr><tr><td>Profit Before Tax</td><td>£2,888</td><td>£3,274</td><td>£3,674</td><td>£4,380</td><td>£5,104</td><td>£19,320</td></tr><tr><td>Profit After Tax      </td><td>£2,340</td><td>£2,652</td><td>£2,976</td><td>£3,548</td><td>£4,134</td><td>£15,649</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£26,644</td><td>£35,455</td><td>£41,167</td><td>£30,258</td><td>£144,774</td></tr><tr><td>Net Return</td><td>£13,590</td><td>£29,295</td><td>£38,432</td><td>£44,715</td><td>£34,392</td><td>£160,424</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>12%</td><td>15%</td><td>18%</td><td>14%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>