<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>£30,420</td><td>£30,876</td><td>£31,339</td><td>£32,123</td><td>£32,926</td><td>£157,685</td></tr><tr><td>Total Expenses</td><td>£28,639</td><td>£28,697</td><td>£28,753</td><td>£28,842</td><td>£28,933</td><td>£143,863</td></tr><tr><td>Profit Before Tax</td><td>£1,782</td><td>£2,180</td><td>£2,586</td><td>£3,281</td><td>£3,993</td><td>£13,821</td></tr><tr><td>Profit After Tax      </td><td>£1,443</td><td>£1,766</td><td>£2,095</td><td>£2,658</td><td>£3,234</td><td>£11,195</td></tr><tr><td>Change In Property Value</td><td>£15,600</td><td>£31,824</td><td>£41,371</td><td>£43,440</td><td>£31,928</td><td>£164,163</td></tr><tr><td>Net Return</td><td>£17,043</td><td>£33,590</td><td>£43,466</td><td>£46,097</td><td>£35,163</td><td>£175,359</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>7%</td><td>13%</td><td>17%</td><td>18%</td><td>13%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>