<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>£26,352</td><td>£26,879</td><td>£27,417</td><td>£28,102</td><td>£28,805</td><td>£137,554</td></tr><tr><td>Total Expenses</td><td>£23,908</td><td>£24,011</td><td>£24,105</td><td>£24,216</td><td>£24,329</td><td>£120,569</td></tr><tr><td>Profit Before Tax</td><td>£2,444</td><td>£2,868</td><td>£3,311</td><td>£3,886</td><td>£4,476</td><td>£16,985</td></tr><tr><td>Profit After Tax      </td><td>£1,980</td><td>£2,323</td><td>£2,682</td><td>£3,148</td><td>£3,625</td><td>£13,758</td></tr><tr><td>Change In Property Value</td><td>£17,970</td><td>£30,849</td><td>£38,869</td><td>£41,201</td><td>£36,394</td><td>£165,283</td></tr><tr><td>Net Return</td><td>£19,950</td><td>£33,172</td><td>£41,551</td><td>£44,349</td><td>£40,020</td><td>£179,042</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>9%</td><td>14%</td><td>18%</td><td>19%</td><td>17%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>