<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>£29,904</td><td>£30,353</td><td>£30,808</td><td>£31,578</td><td>£32,367</td><td>£155,010</td></tr><tr><td>Total Expenses</td><td>£25,904</td><td>£25,999</td><td>£26,086</td><td>£26,204</td><td>£26,326</td><td>£130,519</td></tr><tr><td>Profit Before Tax</td><td>£4,000</td><td>£4,354</td><td>£4,722</td><td>£5,374</td><td>£6,042</td><td>£24,491</td></tr><tr><td>Profit After Tax      </td><td>£3,240</td><td>£3,526</td><td>£3,825</td><td>£4,353</td><td>£4,894</td><td>£19,838</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£19,695</td><td>£27,048</td><td>£31,646</td><td>£25,721</td><td>£110,610</td></tr><tr><td>Net Return</td><td>£9,740</td><td>£23,221</td><td>£30,873</td><td>£35,999</td><td>£30,615</td><td>£130,447</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>5%</td><td>11%</td><td>14%</td><td>17%</td><td>14%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>