<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>£34,848</td><td>£35,371</td><td>£35,901</td><td>£36,799</td><td>£37,719</td><td>£180,638</td></tr><tr><td>Total Expenses</td><td>£32,834</td><td>£32,936</td><td>£33,030</td><td>£33,161</td><td>£33,296</td><td>£165,257</td></tr><tr><td>Profit Before Tax</td><td>£2,014</td><td>£2,435</td><td>£2,871</td><td>£3,637</td><td>£4,423</td><td>£15,381</td></tr><tr><td>Profit After Tax      </td><td>£1,632</td><td>£1,972</td><td>£2,326</td><td>£2,946</td><td>£3,582</td><td>£12,458</td></tr><tr><td>Change In Property Value</td><td>£12,750</td><td>£30,196</td><td>£40,183</td><td>£46,656</td><td>£34,292</td><td>£164,078</td></tr><tr><td>Net Return</td><td>£14,382</td><td>£32,169</td><td>£42,508</td><td>£49,603</td><td>£37,875</td><td>£176,536</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>4%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>15%</td><td>17%</td><td>13%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>