<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>£46,200</td><td>£46,893</td><td>£47,596</td><td>£48,786</td><td>£50,006</td><td>£239,482</td></tr><tr><td>Total Expenses</td><td>£42,013</td><td>£42,132</td><td>£42,243</td><td>£42,404</td><td>£42,569</td><td>£211,360</td></tr><tr><td>Profit Before Tax</td><td>£4,188</td><td>£4,761</td><td>£5,353</td><td>£6,382</td><td>£7,437</td><td>£28,122</td></tr><tr><td>Profit After Tax      </td><td>£3,392</td><td>£3,857</td><td>£4,336</td><td>£5,170</td><td>£6,024</td><td>£22,779</td></tr><tr><td>Change In Property Value</td><td>£16,500</td><td>£39,078</td><td>£52,001</td><td>£60,379</td><td>£44,379</td><td>£212,336</td></tr><tr><td>Net Return</td><td>£19,892</td><td>£42,934</td><td>£56,337</td><td>£65,549</td><td>£50,403</td><td>£235,114</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>11%</td><td>15%</td><td>17%</td><td>13%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>