<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>£28,704</td><td>£29,135</td><td>£29,572</td><td>£30,311</td><td>£31,069</td><td>£148,790</td></tr><tr><td>Total Expenses</td><td>£25,893</td><td>£25,948</td><td>£26,002</td><td>£26,087</td><td>£26,173</td><td>£130,104</td></tr><tr><td>Profit Before Tax</td><td>£2,811</td><td>£3,186</td><td>£3,569</td><td>£4,224</td><td>£4,895</td><td>£18,686</td></tr><tr><td>Profit After Tax      </td><td>£2,277</td><td>£2,581</td><td>£2,891</td><td>£3,421</td><td>£3,965</td><td>£15,136</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£24,868</td><td>£33,092</td><td>£38,423</td><td>£28,241</td><td>£135,123</td></tr><tr><td>Net Return</td><td>£12,777</td><td>£27,448</td><td>£35,983</td><td>£41,844</td><td>£32,206</td><td>£150,258</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>5%</td><td>12%</td><td>15%</td><td>18%</td><td>14%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>