<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>£57,756</td><td>£58,911</td><td>£60,089</td><td>£61,592</td><td>£63,131</td><td>£301,479</td></tr><tr><td>Total Expenses</td><td>£52,016</td><td>£52,182</td><td>£52,341</td><td>£52,533</td><td>£52,729</td><td>£261,800</td></tr><tr><td>Profit Before Tax</td><td>£5,740</td><td>£6,729</td><td>£7,749</td><td>£9,059</td><td>£10,402</td><td>£39,679</td></tr><tr><td>Profit After Tax      </td><td>£4,649</td><td>£5,451</td><td>£6,277</td><td>£7,338</td><td>£8,426</td><td>£32,140</td></tr><tr><td>Change In Property Value</td><td>£41,250</td><td>£70,813</td><td>£89,224</td><td>£94,577</td><td>£83,543</td><td>£379,407</td></tr><tr><td>Net Return</td><td>£45,899</td><td>£76,263</td><td>£95,500</td><td>£101,915</td><td>£91,969</td><td>£411,547</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>13%</td><td>17%</td><td>18%</td><td>16%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>