<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>£39,828</td><td>£40,425</td><td>£41,032</td><td>£42,058</td><td>£43,109</td><td>£206,452</td></tr><tr><td>Total Expenses</td><td>£34,458</td><td>£34,567</td><td>£34,669</td><td>£34,813</td><td>£34,961</td><td>£173,469</td></tr><tr><td>Profit Before Tax</td><td>£5,370</td><td>£5,858</td><td>£6,363</td><td>£7,244</td><td>£8,148</td><td>£32,983</td></tr><tr><td>Profit After Tax      </td><td>£4,350</td><td>£4,745</td><td>£5,154</td><td>£5,868</td><td>£6,600</td><td>£26,716</td></tr><tr><td>Change In Property Value</td><td>£8,850</td><td>£26,816</td><td>£36,827</td><td>£43,087</td><td>£35,020</td><td>£150,600</td></tr><tr><td>Net Return</td><td>£13,200</td><td>£31,560</td><td>£41,980</td><td>£48,955</td><td>£41,620</td><td>£177,316</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>11%</td><td>14%</td><td>16%</td><td>14%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>