<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>£30,456</td><td>£30,913</td><td>£31,377</td><td>£32,161</td><td>£32,965</td><td>£157,871</td></tr><tr><td>Total Expenses</td><td>£26,872</td><td>£26,931</td><td>£26,987</td><td>£27,076</td><td>£27,167</td><td>£135,034</td></tr><tr><td>Profit Before Tax</td><td>£3,584</td><td>£3,982</td><td>£4,389</td><td>£5,085</td><td>£5,798</td><td>£22,837</td></tr><tr><td>Profit After Tax      </td><td>£2,903</td><td>£3,226</td><td>£3,555</td><td>£4,119</td><td>£4,696</td><td>£18,498</td></tr><tr><td>Change In Property Value</td><td>£14,500</td><td>£29,580</td><td>£38,454</td><td>£40,377</td><td>£29,677</td><td>£152,588</td></tr><tr><td>Net Return</td><td>£17,403</td><td>£32,806</td><td>£42,009</td><td>£44,495</td><td>£34,373</td><td>£171,086</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>14%</td><td>17%</td><td>18%</td><td>14%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>