<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>£50,400</td><td>£51,156</td><td>£51,923</td><td>£53,221</td><td>£54,552</td><td>£261,253</td></tr><tr><td>Total Expenses</td><td>£45,650</td><td>£45,776</td><td>£45,893</td><td>£46,065</td><td>£46,241</td><td>£229,625</td></tr><tr><td>Profit Before Tax</td><td>£4,750</td><td>£5,380</td><td>£6,030</td><td>£7,156</td><td>£8,311</td><td>£31,628</td></tr><tr><td>Profit After Tax      </td><td>£3,848</td><td>£4,358</td><td>£4,884</td><td>£5,797</td><td>£6,732</td><td>£25,619</td></tr><tr><td>Change In Property Value</td><td>£18,000</td><td>£42,630</td><td>£56,728</td><td>£65,868</td><td>£48,413</td><td>£231,639</td></tr><tr><td>Net Return</td><td>£21,848</td><td>£46,988</td><td>£61,613</td><td>£71,665</td><td>£55,145</td><td>£257,258</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>11%</td><td>15%</td><td>17%</td><td>13%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>