<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>£40,500</td><td>£41,107</td><td>£41,724</td><td>£42,767</td><td>£43,836</td><td>£209,935</td></tr><tr><td>Total Expenses</td><td>£33,508</td><td>£33,581</td><td>£33,653</td><td>£33,767</td><td>£33,885</td><td>£168,393</td></tr><tr><td>Profit Before Tax</td><td>£6,993</td><td>£7,527</td><td>£8,071</td><td>£9,000</td><td>£9,951</td><td>£41,542</td></tr><tr><td>Profit After Tax      </td><td>£5,664</td><td>£6,097</td><td>£6,538</td><td>£7,290</td><td>£8,061</td><td>£33,649</td></tr><tr><td>Change In Property Value</td><td>£18,000</td><td>£36,720</td><td>£47,736</td><td>£50,123</td><td>£36,840</td><td>£189,419</td></tr><tr><td>Net Return</td><td>£23,664</td><td>£42,817</td><td>£54,274</td><td>£57,413</td><td>£44,901</td><td>£223,068</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>14%</td><td>18%</td><td>19%</td><td>15%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>