<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>£29,004</td><td>£29,584</td><td>£30,176</td><td>£30,930</td><td>£31,703</td><td>£151,397</td></tr><tr><td>Total Expenses</td><td>£26,727</td><td>£26,798</td><td>£26,867</td><td>£26,953</td><td>£27,041</td><td>£134,386</td></tr><tr><td>Profit Before Tax</td><td>£2,277</td><td>£2,786</td><td>£3,309</td><td>£3,977</td><td>£4,662</td><td>£17,011</td></tr><tr><td>Profit After Tax      </td><td>£1,844</td><td>£2,257</td><td>£2,680</td><td>£3,221</td><td>£3,776</td><td>£13,779</td></tr><tr><td>Change In Property Value</td><td>£21,750</td><td>£37,338</td><td>£47,045</td><td>£49,868</td><td>£44,050</td><td>£200,051</td></tr><tr><td>Net Return</td><td>£23,594</td><td>£39,594</td><td>£49,725</td><td>£53,089</td><td>£47,827</td><td>£213,830</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>13%</td><td>22%</td><td>27%</td><td>29%</td><td>26%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>