<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>£30,744</td><td>£31,205</td><td>£31,673</td><td>£32,465</td><td>£33,277</td><td>£159,364</td></tr><tr><td>Total Expenses</td><td>£27,706</td><td>£27,764</td><td>£27,821</td><td>£27,911</td><td>£28,003</td><td>£139,205</td></tr><tr><td>Profit Before Tax</td><td>£3,038</td><td>£3,441</td><td>£3,852</td><td>£4,554</td><td>£5,274</td><td>£20,159</td></tr><tr><td>Profit After Tax      </td><td>£2,461</td><td>£2,787</td><td>£3,120</td><td>£3,689</td><td>£4,272</td><td>£16,329</td></tr><tr><td>Change In Property Value</td><td>£18,750</td><td>£34,594</td><td>£44,184</td><td>£50,852</td><td>£35,935</td><td>£184,314</td></tr><tr><td>Net Return</td><td>£21,211</td><td>£37,381</td><td>£47,304</td><td>£54,540</td><td>£40,207</td><td>£200,643</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>7%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>16%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>