<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>£33,756</td><td>£34,262</td><td>£34,776</td><td>£35,646</td><td>£36,537</td><td>£174,977</td></tr><tr><td>Total Expenses</td><td>£28,007</td><td>£28,070</td><td>£28,132</td><td>£28,229</td><td>£28,329</td><td>£140,766</td></tr><tr><td>Profit Before Tax</td><td>£5,749</td><td>£6,192</td><td>£6,645</td><td>£7,417</td><td>£8,208</td><td>£34,211</td></tr><tr><td>Profit After Tax      </td><td>£4,657</td><td>£5,016</td><td>£5,382</td><td>£6,007</td><td>£6,648</td><td>£27,711</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£30,600</td><td>£39,780</td><td>£41,769</td><td>£30,700</td><td>£157,849</td></tr><tr><td>Net Return</td><td>£19,657</td><td>£35,616</td><td>£45,162</td><td>£47,776</td><td>£37,349</td><td>£185,560</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>74%</td></tr></tbody></table></div></div></template></turbo-stream>